[MCEMENT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.62%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 717,218 676,628 750,574 728,013 728,872 644,941 690,146 2.60%
PBT 103,722 97,186 170,071 161,414 110,036 73,369 138,894 -17.73%
Tax -26,323 -23,366 -59,304 -41,123 -28,416 -18,929 -32,761 -13.60%
NP 77,399 73,820 110,767 120,291 81,620 54,440 106,133 -19.02%
-
NP to SH 77,327 73,928 110,665 120,222 81,439 54,304 105,722 -18.86%
-
Tax Rate 25.38% 24.04% 34.87% 25.48% 25.82% 25.80% 23.59% -
Total Cost 639,819 602,808 639,807 607,722 647,252 590,501 584,013 6.29%
-
Net Worth 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 -0.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 76,472 76,472 144,448 67,975 67,975 67,975 110,460 -21.79%
Div Payout % 98.90% 103.44% 130.53% 56.54% 83.47% 125.18% 104.48% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 -0.35%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.79% 10.91% 14.76% 16.52% 11.20% 8.44% 15.38% -
ROE 2.45% 3.82% 3.45% 3.78% 2.60% 1.75% 3.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.41 79.63 88.33 85.68 85.78 75.90 81.22 2.60%
EPS 9.10 8.70 13.00 14.20 9.60 6.40 12.40 -18.68%
DPS 9.00 9.00 17.00 8.00 8.00 8.00 13.00 -21.79%
NAPS 3.71 2.28 3.78 3.74 3.68 3.66 3.73 -0.35%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.63 50.59 56.12 54.43 54.50 48.22 51.60 2.61%
EPS 5.78 5.53 8.27 8.99 6.09 4.06 7.90 -18.85%
DPS 5.72 5.72 10.80 5.08 5.08 5.08 8.26 -21.77%
NAPS 2.357 1.4485 2.4014 2.376 2.3379 2.3252 2.3697 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.85 9.04 8.57 9.42 10.18 9.96 9.62 -
P/RPS 11.67 11.35 9.70 10.99 11.87 13.12 11.84 -0.96%
P/EPS 108.24 103.90 65.80 66.58 106.21 155.84 77.32 25.21%
EY 0.92 0.96 1.52 1.50 0.94 0.64 1.29 -20.22%
DY 0.91 1.00 1.98 0.85 0.79 0.80 1.35 -23.17%
P/NAPS 2.65 3.96 2.27 2.52 2.77 2.72 2.58 1.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 22/05/14 25/02/14 19/11/13 27/08/13 22/05/13 20/02/13 -
Price 10.30 9.40 8.54 9.85 9.11 10.98 9.19 -
P/RPS 12.20 11.80 9.67 11.50 10.62 14.47 11.31 5.19%
P/EPS 113.18 108.04 65.57 69.62 95.05 171.80 73.86 33.01%
EY 0.88 0.93 1.53 1.44 1.05 0.58 1.35 -24.87%
DY 0.87 0.96 1.99 0.81 0.88 0.73 1.41 -27.58%
P/NAPS 2.78 4.12 2.26 2.63 2.48 3.00 2.46 8.51%

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