[MCEMENT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.15%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,187,316 2,247,416 2,679,120 2,784,348 2,706,512 2,579,764 2,576,792 -2.69%
PBT -332,832 -253,796 123,000 397,420 388,744 293,476 348,456 -
Tax 58,172 58,288 -39,708 -101,684 -93,464 -75,716 -89,476 -
NP -274,660 -195,508 83,292 295,736 295,280 217,760 258,980 -
-
NP to SH -274,928 -195,736 82,612 294,768 295,712 217,216 259,272 -
-
Tax Rate - - 32.28% 25.59% 24.04% 25.80% 25.68% -
Total Cost 2,461,976 2,442,924 2,595,828 2,488,612 2,411,232 2,362,004 2,317,812 1.01%
-
Net Worth 2,778,502 3,007,920 3,050,404 3,126,877 1,937,304 3,109,883 3,092,889 -1.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 101,963 271,902 305,890 271,902 271,902 -
Div Payout % - - 123.42% 92.24% 103.44% 125.18% 104.87% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,778,502 3,007,920 3,050,404 3,126,877 1,937,304 3,109,883 3,092,889 -1.76%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -12.56% -8.70% 3.11% 10.62% 10.91% 8.44% 10.05% -
ROE -9.89% -6.51% 2.71% 9.43% 15.26% 6.98% 8.38% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 257.42 264.50 315.30 327.69 318.53 303.61 303.26 -2.69%
EPS -32.40 -23.20 9.60 34.80 34.80 25.60 30.40 -
DPS 0.00 0.00 12.00 32.00 36.00 32.00 32.00 -
NAPS 3.27 3.54 3.59 3.68 2.28 3.66 3.64 -1.76%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 163.55 168.04 200.32 208.19 202.37 192.90 192.67 -2.69%
EPS -20.56 -14.64 6.18 22.04 22.11 16.24 19.39 -
DPS 0.00 0.00 7.62 20.33 22.87 20.33 20.33 -
NAPS 2.0776 2.2491 2.2809 2.338 1.4486 2.3253 2.3126 -1.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.36 6.70 9.00 9.85 9.04 9.96 7.20 -
P/RPS 1.69 2.53 2.85 3.01 2.84 3.28 2.37 -5.47%
P/EPS -13.48 -29.08 92.57 28.39 25.98 38.96 23.60 -
EY -7.42 -3.44 1.08 3.52 3.85 2.57 4.24 -
DY 0.00 0.00 1.33 3.25 3.98 3.21 4.44 -
P/NAPS 1.33 1.89 2.51 2.68 3.96 2.72 1.98 -6.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 22/05/17 23/05/16 20/05/15 22/05/14 22/05/13 29/05/12 -
Price 3.90 5.75 8.46 9.50 9.40 10.98 7.07 -
P/RPS 1.52 2.17 2.68 2.90 2.95 3.62 2.33 -6.86%
P/EPS -12.05 -24.96 87.01 27.38 27.01 42.95 23.17 -
EY -8.30 -4.01 1.15 3.65 3.70 2.33 4.32 -
DY 0.00 0.00 1.42 3.37 3.83 2.91 4.53 -
P/NAPS 1.19 1.62 2.36 2.58 4.12 3.00 1.94 -7.81%

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