[MCEMENT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.51%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,915,833 1,328,584 669,780 2,750,820 2,032,515 1,361,635 696,087 96.03%
PBT 70,611 65,323 30,750 346,906 280,241 185,102 99,355 -20.31%
Tax -27,059 -25,873 -9,927 -94,344 -72,426 -47,838 -25,421 4.23%
NP 43,552 39,450 20,823 252,562 207,815 137,264 73,934 -29.66%
-
NP to SH 42,735 39,008 20,653 252,335 207,661 137,011 73,692 -30.38%
-
Tax Rate 38.32% 39.61% 32.28% 27.20% 25.84% 25.84% 25.59% -
Total Cost 1,872,281 1,289,134 648,957 2,498,258 1,824,700 1,224,371 622,153 108.02%
-
Net Worth 3,033,411 3,041,908 3,050,404 3,092,889 3,109,883 3,118,380 3,126,877 -1.99%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 42,484 42,484 25,490 263,405 203,926 135,951 67,975 -26.83%
Div Payout % 99.41% 108.91% 123.42% 104.39% 98.20% 99.23% 92.24% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,033,411 3,041,908 3,050,404 3,092,889 3,109,883 3,118,380 3,126,877 -1.99%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.27% 2.97% 3.11% 9.18% 10.22% 10.08% 10.62% -
ROE 1.41% 1.28% 0.68% 8.16% 6.68% 4.39% 2.36% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 225.47 156.36 78.83 323.74 239.21 160.25 81.92 96.03%
EPS 5.00 4.60 2.40 29.70 24.40 16.10 8.70 -30.80%
DPS 5.00 5.00 3.00 31.00 24.00 16.00 8.00 -26.83%
NAPS 3.57 3.58 3.59 3.64 3.66 3.67 3.68 -1.99%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 143.24 99.34 50.08 205.67 151.97 101.81 52.05 96.01%
EPS 3.20 2.92 1.54 18.87 15.53 10.24 5.51 -30.32%
DPS 3.18 3.18 1.91 19.69 15.25 10.16 5.08 -26.76%
NAPS 2.268 2.2744 2.2807 2.3125 2.3252 2.3316 2.3379 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 7.92 7.83 9.00 8.88 9.00 8.46 9.85 -
P/RPS 3.51 5.01 11.42 2.74 3.76 5.28 12.02 -55.88%
P/EPS 157.47 170.56 370.27 29.90 36.83 52.47 113.57 24.26%
EY 0.64 0.59 0.27 3.34 2.72 1.91 0.88 -19.08%
DY 0.63 0.64 0.33 3.49 2.67 1.89 0.81 -15.38%
P/NAPS 2.22 2.19 2.51 2.44 2.46 2.31 2.68 -11.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 23/05/16 29/02/16 18/11/15 27/08/15 20/05/15 -
Price 7.30 8.05 8.46 9.08 9.20 9.50 9.50 -
P/RPS 3.24 5.15 10.73 2.80 3.85 5.93 11.60 -57.17%
P/EPS 145.15 175.35 348.06 30.58 37.64 58.92 109.54 20.57%
EY 0.69 0.57 0.29 3.27 2.66 1.70 0.91 -16.80%
DY 0.68 0.62 0.35 3.41 2.61 1.68 0.84 -13.10%
P/NAPS 2.04 2.25 2.36 2.49 2.51 2.59 2.58 -14.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment