[MCEMENT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -48.64%
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 750,574 728,013 728,872 644,941 690,146 708,755 696,963 5.05%
PBT 170,071 161,414 110,036 73,369 138,894 133,357 110,387 33.29%
Tax -59,304 -41,123 -28,416 -18,929 -32,761 -36,792 -28,340 63.38%
NP 110,767 120,291 81,620 54,440 106,133 96,565 82,047 22.08%
-
NP to SH 110,665 120,222 81,439 54,304 105,722 96,372 82,093 21.96%
-
Tax Rate 34.87% 25.48% 25.82% 25.80% 23.59% 27.59% 25.67% -
Total Cost 639,807 607,722 647,252 590,501 584,013 612,190 614,916 2.67%
-
Net Worth 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 3,135,374 3,101,386 2.35%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 144,448 67,975 67,975 67,975 110,460 67,975 67,975 65.06%
Div Payout % 130.53% 56.54% 83.47% 125.18% 104.48% 70.53% 82.80% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 3,135,374 3,101,386 2.35%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.76% 16.52% 11.20% 8.44% 15.38% 13.62% 11.77% -
ROE 3.45% 3.78% 2.60% 1.75% 3.34% 3.07% 2.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 88.33 85.68 85.78 75.90 81.22 83.41 82.03 5.04%
EPS 13.00 14.20 9.60 6.40 12.40 11.30 9.70 21.49%
DPS 17.00 8.00 8.00 8.00 13.00 8.00 8.00 65.06%
NAPS 3.78 3.74 3.68 3.66 3.73 3.69 3.65 2.35%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.11 54.42 54.49 48.21 51.59 52.98 52.10 5.05%
EPS 8.27 8.99 6.09 4.06 7.90 7.20 6.14 21.89%
DPS 10.80 5.08 5.08 5.08 8.26 5.08 5.08 65.11%
NAPS 2.401 2.3755 2.3374 2.3247 2.3692 2.3438 2.3184 2.35%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.57 9.42 10.18 9.96 9.62 8.90 7.30 -
P/RPS 9.70 10.99 11.87 13.12 11.84 10.67 8.90 5.88%
P/EPS 65.80 66.58 106.21 155.84 77.32 78.47 75.56 -8.78%
EY 1.52 1.50 0.94 0.64 1.29 1.27 1.32 9.83%
DY 1.98 0.85 0.79 0.80 1.35 0.90 1.10 47.81%
P/NAPS 2.27 2.52 2.77 2.72 2.58 2.41 2.00 8.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 27/08/13 22/05/13 20/02/13 22/11/12 28/08/12 -
Price 8.54 9.85 9.11 10.98 9.19 9.62 8.60 -
P/RPS 9.67 11.50 10.62 14.47 11.31 11.53 10.48 -5.20%
P/EPS 65.57 69.62 95.05 171.80 73.86 84.82 89.01 -18.38%
EY 1.53 1.44 1.05 0.58 1.35 1.18 1.12 23.04%
DY 1.99 0.81 0.88 0.73 1.41 0.83 0.93 65.82%
P/NAPS 2.26 2.63 2.48 3.00 2.46 2.61 2.36 -2.83%

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