[MCEMENT] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -22.56%
YoY- -36.16%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,444,279 2,552,205 2,634,138 2,717,769 2,724,513 2,750,820 2,717,127 -6.80%
PBT -19,918 74,281 137,276 227,127 278,301 346,906 350,617 -
Tax 27,947 3,448 -48,977 -72,379 -78,850 -94,344 -93,158 -
NP 8,029 77,729 88,299 154,748 199,451 252,562 257,459 -90.07%
-
NP to SH 7,086 76,673 87,409 154,332 199,296 252,335 257,596 -90.86%
-
Tax Rate - -4.64% 35.68% 31.87% 28.33% 27.20% 26.57% -
Total Cost 2,436,250 2,474,476 2,545,839 2,563,021 2,525,062 2,498,258 2,459,668 -0.63%
-
Net Worth 3,007,920 3,058,901 3,033,411 2,986,858 3,089,344 3,092,889 3,109,883 -2.19%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 16,993 42,484 118,975 170,077 221,366 263,526 271,902 -84.22%
Div Payout % 239.82% 55.41% 136.11% 110.20% 111.07% 104.44% 105.55% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,007,920 3,058,901 3,033,411 2,986,858 3,089,344 3,092,889 3,109,883 -2.19%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.33% 3.05% 3.35% 5.69% 7.32% 9.18% 9.48% -
ROE 0.24% 2.51% 2.88% 5.17% 6.45% 8.16% 8.28% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 287.67 300.37 310.01 325.75 316.60 323.74 319.78 -6.80%
EPS 0.83 9.02 10.29 18.50 23.16 29.70 30.32 -90.89%
DPS 2.00 5.00 14.00 20.39 26.00 31.00 32.00 -84.22%
NAPS 3.54 3.60 3.57 3.58 3.59 3.64 3.66 -2.19%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 182.72 190.79 196.91 203.16 203.67 205.63 203.11 -6.80%
EPS 0.53 5.73 6.53 11.54 14.90 18.86 19.26 -90.86%
DPS 1.27 3.18 8.89 12.71 16.55 19.70 20.33 -84.22%
NAPS 2.2485 2.2866 2.2676 2.2328 2.3094 2.312 2.3247 -2.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.70 7.19 7.92 7.83 9.00 8.88 9.00 -
P/RPS 2.33 2.39 2.55 2.40 2.84 2.74 2.81 -11.72%
P/EPS 803.41 79.68 76.99 42.33 38.86 29.90 29.69 799.52%
EY 0.12 1.26 1.30 2.36 2.57 3.34 3.37 -89.15%
DY 0.30 0.70 1.77 2.60 2.89 3.49 3.56 -80.74%
P/NAPS 1.89 2.00 2.22 2.19 2.51 2.44 2.46 -16.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 22/02/17 29/11/16 30/08/16 23/05/16 29/02/16 18/11/15 -
Price 5.75 6.49 7.30 8.05 8.46 9.08 9.20 -
P/RPS 2.00 2.16 2.35 2.47 2.67 2.80 2.88 -21.56%
P/EPS 689.49 71.92 70.96 43.52 36.53 30.58 30.35 700.61%
EY 0.15 1.39 1.41 2.30 2.74 3.27 3.30 -87.23%
DY 0.35 0.77 1.92 2.53 3.07 3.41 3.48 -78.34%
P/NAPS 1.62 1.80 2.04 2.25 2.36 2.49 2.51 -25.29%

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