[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -79.84%

YoY- 36.14%

Quarter Report

LMCB 1Q2014 quarterly announcement- FINAL for anouncement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	2,743,090	2,058,478	1,393,846	676,628	2,852,400	2,101,826	1,373,813	58.36%
YoY %	33.26%	47.68%	106.00%	-76.28%	35.71%	52.99%	-	-
Horiz. %	199.67%	149.84%	101.46%	49.25%	207.63%	152.99%	100.00%	-
PBT	345,183	274,807	200,908	97,186	514,890	344,819	183,405	52.26%
YoY %	25.61%	36.78%	106.73%	-81.12%	49.32%	88.01%	-	-
Horiz. %	188.21%	149.84%	109.54%	52.99%	280.74%	188.01%	100.00%	-
Tax	-89,176	-68,444	-49,689	-23,366	-147,772	-88,468	-47,345	52.34%
YoY %	-30.29%	-37.74%	-112.66%	84.19%	-67.03%	-86.86%	-	-
Horiz. %	188.35%	144.56%	104.95%	49.35%	312.12%	186.86%	100.00%	-
NP	256,007	206,363	151,219	73,820	367,118	256,351	136,060	52.23%
YoY %	24.06%	36.47%	104.85%	-79.89%	43.21%	88.41%	-	-
Horiz. %	188.16%	151.67%	111.14%	54.26%	269.82%	188.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,996	206,061	151,255	73,928	366,630	255,965	135,743	52.46%
YoY %	24.23%	36.23%	104.60%	-79.84%	43.23%	88.57%	-	-
Horiz. %	188.59%	151.80%	111.43%	54.46%	270.09%	188.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.83%	24.91%	24.73%	24.04%	28.70%	25.66%	25.81%	-
YoY %	3.69%	0.73%	2.87%	-16.24%	11.85%	-0.58%	-	-
Horiz. %	100.08%	96.51%	95.82%	93.14%	111.20%	99.42%	100.00%	-
Total Cost	2,487,083	1,852,115	1,242,627	602,808	2,485,282	1,845,475	1,237,753	59.03%
YoY %	34.28%	49.05%	106.14%	-75.74%	34.67%	49.10%	-	-
Horiz. %	200.94%	149.64%	100.39%	48.70%	200.79%	149.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,118,380	3,126,877	3,152,368	1,937,304	3,211,847	3,177,859	3,126,877	-0.18%
YoY %	-0.27%	-0.81%	62.72%	-39.68%	1.07%	1.63%	-	-
Horiz. %	99.73%	100.00%	100.82%	61.96%	102.72%	101.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	288,896	220,920	152,945	76,472	348,374	67,975	67,975	161.68%
YoY %	30.77%	44.44%	100.00%	-78.05%	412.50%	0.00%	-	-
Horiz. %	425.00%	325.00%	225.00%	112.50%	512.50%	100.00%	100.00%	-
Div Payout %	112.85%	107.21%	101.12%	103.44%	95.02%	26.56%	50.08%	-
YoY %	5.26%	6.02%	-2.24%	8.86%	257.76%	-46.96%	-	-
Horiz. %	225.34%	214.08%	201.92%	206.55%	189.74%	53.04%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	3,118,380	3,126,877	3,152,368	1,937,304	3,211,847	3,177,859	3,126,877	-0.18%
YoY %	-0.27%	-0.81%	62.72%	-39.68%	1.07%	1.63%	-	-
Horiz. %	99.73%	100.00%	100.82%	61.96%	102.72%	101.63%	100.00%	-
NOSH	849,695	849,695	849,695	849,695	849,695	849,695	849,695	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	9.33%	10.03%	10.85%	10.91%	12.87%	12.20%	9.90%	-
YoY %	-6.98%	-7.56%	-0.55%	-15.23%	5.49%	23.23%	-	-
Horiz. %	94.24%	101.31%	109.60%	110.20%	130.00%	123.23%	100.00%	-
ROE	8.21%	6.59%	4.80%	3.82%	11.41%	8.05%	4.34%	-
YoY %	24.58%	37.29%	25.65%	-66.52%	41.74%	85.48%	-	-
Horiz. %	189.17%	151.84%	110.60%	88.02%	262.90%	185.48%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	322.83	242.26	164.04	79.63	335.70	247.36	161.68	58.36%
YoY %	33.26%	47.68%	106.00%	-76.28%	35.71%	52.99%	-	-
Horiz. %	199.67%	149.84%	101.46%	49.25%	207.63%	152.99%	100.00%	-
EPS	30.10	24.30	17.80	8.70	43.20	30.10	16.00	52.21%
YoY %	23.87%	36.52%	104.60%	-79.86%	43.52%	88.13%	-	-
Horiz. %	188.12%	151.88%	111.25%	54.37%	270.00%	188.12%	100.00%	-
DPS	34.00	26.00	18.00	9.00	41.00	8.00	8.00	161.68%
YoY %	30.77%	44.44%	100.00%	-78.05%	412.50%	0.00%	-	-
Horiz. %	425.00%	325.00%	225.00%	112.50%	512.50%	100.00%	100.00%	-
NAPS	3.67	3.68	3.71	2.28	3.78	3.74	3.68	-0.18%
YoY %	-0.27%	-0.81%	62.72%	-39.68%	1.07%	1.63%	-	-
Horiz. %	99.73%	100.00%	100.82%	61.96%	102.72%	101.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 849,695
RPS	205.05	153.88	104.19	50.58	213.23	157.12	102.70	58.36%
YoY %	33.25%	47.69%	105.99%	-76.28%	35.71%	52.99%	-	-
Horiz. %	199.66%	149.83%	101.45%	49.25%	207.62%	152.99%	100.00%	-
EPS	19.14	15.40	11.31	5.53	27.41	19.13	10.15	52.45%
YoY %	24.29%	36.16%	104.52%	-79.82%	43.28%	88.47%	-	-
Horiz. %	188.57%	151.72%	111.43%	54.48%	270.05%	188.47%	100.00%	-
DPS	21.60	16.51	11.43	5.72	26.04	5.08	5.08	161.76%
YoY %	30.83%	44.44%	99.83%	-78.03%	412.60%	0.00%	-	-
Horiz. %	425.20%	325.00%	225.00%	112.60%	512.60%	100.00%	100.00%	-
NAPS	2.3311	2.3374	2.3565	1.4482	2.401	2.3755	2.3374	-0.17%
YoY %	-0.27%	-0.81%	62.72%	-39.68%	1.07%	1.63%	-	-
Horiz. %	99.73%	100.00%	100.82%	61.96%	102.72%	101.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	9.76	10.30	9.85	9.04	8.57	9.42	10.18	-
P/RPS	3.02	4.25	6.00	11.35	2.55	3.81	6.30	-38.66%
YoY %	-28.94%	-29.17%	-47.14%	345.10%	-33.07%	-39.52%	-	-
Horiz. %	47.94%	67.46%	95.24%	180.16%	40.48%	60.48%	100.00%	-
P/EPS	32.40	42.47	55.33	103.90	19.86	31.27	63.72	-36.21%
YoY %	-23.71%	-23.24%	-46.75%	423.16%	-36.49%	-50.93%	-	-
Horiz. %	50.85%	66.65%	86.83%	163.06%	31.17%	49.07%	100.00%	-
EY	3.09	2.35	1.81	0.96	5.03	3.20	1.57	56.85%
YoY %	31.49%	29.83%	88.54%	-80.91%	57.19%	103.82%	-	-
Horiz. %	196.82%	149.68%	115.29%	61.15%	320.38%	203.82%	100.00%	-
DY	3.48	2.52	1.83	1.00	4.78	0.85	0.79	167.99%
YoY %	38.10%	37.70%	83.00%	-79.08%	462.35%	7.59%	-	-
Horiz. %	440.51%	318.99%	231.65%	126.58%	605.06%	107.59%	100.00%	-
P/NAPS	2.66	2.80	2.65	3.96	2.27	2.52	2.77	-2.65%
YoY %	-5.00%	5.66%	-33.08%	74.45%	-9.92%	-9.03%	-	-
Horiz. %	96.03%	101.08%	95.67%	142.96%	81.95%	90.97%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	18/11/14	02/09/14	22/05/14	25/02/14	19/11/13	27/08/13	-
Price	10.40	10.14	10.30	9.40	8.54	9.85	9.11	-
P/RPS	3.22	4.19	6.28	11.80	2.54	3.98	5.63	-31.02%
YoY %	-23.15%	-33.28%	-46.78%	364.57%	-36.18%	-29.31%	-	-
Horiz. %	57.19%	74.42%	111.55%	209.59%	45.12%	70.69%	100.00%	-
P/EPS	34.52	41.81	57.86	108.04	19.79	32.70	57.02	-28.37%
YoY %	-17.44%	-27.74%	-46.45%	445.93%	-39.48%	-42.65%	-	-
Horiz. %	60.54%	73.33%	101.47%	189.48%	34.71%	57.35%	100.00%	-
EY	2.90	2.39	1.73	0.93	5.05	3.06	1.75	39.90%
YoY %	21.34%	38.15%	86.02%	-81.58%	65.03%	74.86%	-	-
Horiz. %	165.71%	136.57%	98.86%	53.14%	288.57%	174.86%	100.00%	-
DY	3.27	2.56	1.75	0.96	4.80	0.81	0.88	139.33%
YoY %	27.73%	46.29%	82.29%	-80.00%	492.59%	-7.95%	-	-
Horiz. %	371.59%	290.91%	198.86%	109.09%	545.45%	92.05%	100.00%	-
P/NAPS	2.83	2.76	2.78	4.12	2.26	2.63	2.48	9.17%
YoY %	2.54%	-0.72%	-32.52%	82.30%	-14.07%	6.05%	-	-
Horiz. %	114.11%	111.29%	112.10%	166.13%	91.13%	106.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos