[MCEMENT] QoQ TTM 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- 5.35%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,743,090 2,809,052 2,872,433 2,884,087 2,852,400 2,791,972 2,772,714 -0.71%
PBT 345,183 444,878 532,393 538,707 514,890 483,713 455,656 -16.85%
Tax -89,176 -127,748 -150,116 -152,209 -147,772 -121,229 -116,898 -16.47%
NP 256,007 317,130 382,277 386,498 367,118 362,484 338,758 -16.99%
-
NP to SH 255,996 316,726 382,142 386,254 366,630 361,687 337,837 -16.84%
-
Tax Rate 25.83% 28.72% 28.20% 28.25% 28.70% 25.06% 25.65% -
Total Cost 2,487,083 2,491,922 2,490,156 2,497,589 2,485,282 2,429,488 2,433,956 1.44%
-
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%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 288,896 365,368 365,368 356,871 348,374 314,387 314,387 -5.46%
Div Payout % 112.85% 115.36% 95.61% 92.39% 95.02% 86.92% 93.06% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.33% 11.29% 13.31% 13.40% 12.87% 12.98% 12.22% -
ROE 8.21% 10.13% 12.12% 19.94% 11.41% 11.38% 10.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 322.83 330.60 338.05 339.43 335.70 328.59 326.32 -0.71%
EPS 30.13 37.28 44.97 45.46 43.15 42.57 39.76 -16.83%
DPS 34.00 43.00 43.00 42.00 41.00 37.00 37.00 -5.46%
NAPS 3.67 3.68 3.71 2.28 3.78 3.74 3.68 -0.18%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 205.05 209.99 214.72 215.59 213.23 208.71 207.27 -0.71%
EPS 19.14 23.68 28.57 28.87 27.41 27.04 25.25 -16.82%
DPS 21.60 27.31 27.31 26.68 26.04 23.50 23.50 -5.45%
NAPS 2.3311 2.3374 2.3565 1.4482 2.401 2.3755 2.3374 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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 3.12 2.91 2.66 2.55 2.87 3.12 -2.14%
P/EPS 32.40 27.63 21.90 19.89 19.86 22.13 25.60 16.95%
EY 3.09 3.62 4.57 5.03 5.03 4.52 3.91 -14.48%
DY 3.48 4.17 4.37 4.65 4.78 3.93 3.63 -2.76%
P/NAPS 2.66 2.80 2.65 3.96 2.27 2.52 2.77 -2.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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 3.07 3.05 2.77 2.54 3.00 2.79 9.99%
P/EPS 34.52 27.20 22.90 20.68 19.79 23.14 22.91 31.33%
EY 2.90 3.68 4.37 4.84 5.05 4.32 4.36 -23.74%
DY 3.27 4.24 4.17 4.47 4.80 3.76 4.06 -13.39%
P/NAPS 2.83 2.76 2.78 4.12 2.26 2.63 2.48 9.17%

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