[MCEMENT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.4%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,710,020 2,744,637 2,802,434 2,733,221 2,527,617 2,276,938 2,478,164 1.50%
PBT 373,654 366,409 459,758 441,144 360,225 334,137 423,908 -2.08%
Tax -96,568 -91,258 -117,957 -116,668 -94,244 -51,838 -39,434 16.09%
NP 277,086 275,150 341,801 324,476 265,981 282,298 384,473 -5.31%
-
NP to SH 276,881 274,748 341,286 324,377 267,278 286,433 390,201 -5.55%
-
Tax Rate 25.84% 24.91% 25.66% 26.45% 26.16% 15.51% 9.30% -
Total Cost 2,432,933 2,469,486 2,460,633 2,408,745 2,261,636 1,994,640 2,093,690 2.53%
-
Net Worth 3,109,883 3,126,877 3,177,859 3,135,374 3,066,343 3,133,218 3,207,250 -0.51%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 271,902 294,560 90,634 271,902 271,808 181,143 3,402 107.47%
Div Payout % 98.20% 107.21% 26.56% 83.82% 101.69% 63.24% 0.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,109,883 3,126,877 3,177,859 3,135,374 3,066,343 3,133,218 3,207,250 -0.51%
NOSH 849,695 849,695 849,695 849,695 849,402 849,110 850,729 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.22% 10.03% 12.20% 11.87% 10.52% 12.40% 15.51% -
ROE 8.90% 8.79% 10.74% 10.35% 8.72% 9.14% 12.17% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 318.94 323.01 329.82 321.67 297.58 268.16 291.30 1.52%
EPS 32.53 32.40 40.13 38.13 31.47 33.73 45.87 -5.56%
DPS 32.00 34.67 10.67 32.00 32.00 21.33 0.40 107.50%
NAPS 3.66 3.68 3.74 3.69 3.61 3.69 3.77 -0.49%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 202.62 205.21 209.53 204.36 188.99 170.24 185.29 1.50%
EPS 20.70 20.54 25.52 24.25 19.98 21.42 29.17 -5.55%
DPS 20.33 22.02 6.78 20.33 20.32 13.54 0.25 108.07%
NAPS 2.3252 2.3379 2.376 2.3443 2.2927 2.3427 2.398 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 9.00 10.30 9.42 8.90 6.56 7.89 6.27 -
P/RPS 2.82 3.19 2.86 2.77 2.20 2.94 2.15 4.62%
P/EPS 27.62 31.85 23.45 23.31 20.85 23.39 13.67 12.43%
EY 3.62 3.14 4.26 4.29 4.80 4.28 7.32 -11.06%
DY 3.56 3.37 1.13 3.60 4.88 2.70 0.06 97.43%
P/NAPS 2.46 2.80 2.52 2.41 1.82 2.14 1.66 6.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 19/11/13 22/11/12 22/11/11 29/11/10 19/11/09 -
Price 9.20 10.14 9.85 9.62 6.59 7.90 6.20 -
P/RPS 2.88 3.14 2.99 2.99 2.21 2.95 2.13 5.15%
P/EPS 28.23 31.36 24.52 25.20 20.94 23.42 13.52 13.04%
EY 3.54 3.19 4.08 3.97 4.77 4.27 7.40 -11.55%
DY 3.48 3.42 1.08 3.33 4.86 2.70 0.06 96.68%
P/NAPS 2.51 2.76 2.63 2.61 1.83 2.14 1.64 7.34%

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