[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -8.87%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,406,906 2,248,833 2,552,205 2,750,820 2,743,090 2,852,400 2,740,062 -1.71%
PBT -318,866 -279,037 74,281 346,906 345,183 514,890 469,752 -
Tax 55,832 65,452 3,448 -94,344 -89,176 -147,772 -120,262 -
NP -263,034 -213,585 77,729 252,562 256,007 367,118 349,490 -
-
NP to SH -262,892 -215,160 76,673 252,335 255,996 366,630 349,005 -
-
Tax Rate - - -4.64% 27.20% 25.83% 28.70% 25.60% -
Total Cost 2,669,940 2,462,418 2,474,476 2,498,258 2,487,083 2,485,282 2,390,572 1.48%
-
Net Worth 2,285,679 2,846,478 3,058,901 3,092,889 3,118,380 3,211,847 3,169,362 -4.26%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 42,484 263,405 288,896 348,374 314,387 -
Div Payout % - - 55.41% 104.39% 112.85% 95.02% 90.08% -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,285,679 2,846,478 3,058,901 3,092,889 3,118,380 3,211,847 3,169,362 -4.26%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -10.93% -9.50% 3.05% 9.18% 9.33% 12.87% 12.75% -
ROE -11.50% -7.56% 2.51% 8.16% 8.21% 11.41% 11.01% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 283.27 264.66 300.37 323.74 322.83 335.70 322.48 -1.71%
EPS -30.90 -25.30 9.00 29.70 30.10 43.20 41.10 -
DPS 0.00 0.00 5.00 31.00 34.00 41.00 37.00 -
NAPS 2.69 3.35 3.60 3.64 3.67 3.78 3.73 -4.26%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 179.97 168.15 190.83 205.69 205.11 213.28 204.88 -1.71%
EPS -19.66 -16.09 5.73 18.87 19.14 27.41 26.10 -
DPS 0.00 0.00 3.18 19.70 21.60 26.05 23.51 -
NAPS 1.7091 2.1284 2.2872 2.3126 2.3317 2.4016 2.3698 -4.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.40 6.20 7.19 8.88 9.76 8.57 9.62 -
P/RPS 0.85 2.34 2.39 2.74 3.02 2.55 2.98 -15.39%
P/EPS -7.76 -24.48 79.68 29.90 32.40 19.86 23.42 -
EY -12.89 -4.08 1.26 3.34 3.09 5.03 4.27 -
DY 0.00 0.00 0.70 3.49 3.48 4.78 3.85 -
P/NAPS 0.89 1.85 2.00 2.44 2.66 2.27 2.58 -13.22%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 23/02/18 22/02/17 29/02/16 26/02/15 25/02/14 20/02/13 -
Price 1.82 5.29 6.49 9.08 10.40 8.54 9.19 -
P/RPS 0.64 2.00 2.16 2.80 3.22 2.54 2.85 -18.05%
P/EPS -5.88 -20.89 71.92 30.58 34.52 19.79 22.37 -
EY -17.00 -4.79 1.39 3.27 2.90 5.05 4.47 -
DY 0.00 0.00 0.77 3.41 3.27 4.80 4.03 -
P/NAPS 0.68 1.58 1.80 2.49 2.83 2.26 2.46 -15.75%

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