[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 88.57%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,915,833 2,032,515 2,058,478 2,101,826 2,049,916 1,895,713 1,707,704 1.93%
PBT 70,611 280,241 274,807 344,819 330,858 270,169 250,603 -19.01%
Tax -27,059 -72,426 -68,444 -88,468 -87,501 -70,683 -38,879 -5.85%
NP 43,552 207,815 206,363 256,351 243,357 199,486 211,724 -23.14%
-
NP to SH 42,735 207,661 206,061 255,965 243,283 200,459 214,825 -23.57%
-
Tax Rate 38.32% 25.84% 24.91% 25.66% 26.45% 26.16% 15.51% -
Total Cost 1,872,281 1,824,700 1,852,115 1,845,475 1,806,559 1,696,227 1,495,980 3.80%
-
Net Worth 3,033,411 3,109,883 3,126,877 3,177,859 3,135,374 3,066,343 3,133,218 -0.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 42,484 203,926 220,920 67,975 203,926 203,856 135,857 -17.59%
Div Payout % 99.41% 98.20% 107.21% 26.56% 83.82% 101.69% 63.24% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,033,411 3,109,883 3,126,877 3,177,859 3,135,374 3,066,343 3,133,218 -0.53%
NOSH 849,695 849,695 849,695 849,695 849,695 849,402 849,110 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.27% 10.22% 10.03% 12.20% 11.87% 10.52% 12.40% -
ROE 1.41% 6.68% 6.59% 8.05% 7.76% 6.54% 6.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 225.47 239.21 242.26 247.36 241.25 223.18 201.12 1.92%
EPS 5.00 24.40 24.30 30.10 28.60 23.60 25.30 -23.66%
DPS 5.00 24.00 26.00 8.00 24.00 24.00 16.00 -17.60%
NAPS 3.57 3.66 3.68 3.74 3.69 3.61 3.69 -0.54%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 143.25 151.98 153.92 157.16 153.28 141.75 127.69 1.93%
EPS 3.20 15.53 15.41 19.14 18.19 14.99 16.06 -23.55%
DPS 3.18 15.25 16.52 5.08 15.25 15.24 10.16 -17.58%
NAPS 2.2682 2.3253 2.338 2.3762 2.3444 2.2928 2.3428 -0.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.92 9.00 10.30 9.42 8.90 6.56 7.89 -
P/RPS 3.51 3.76 4.25 3.81 3.69 2.94 3.92 -1.82%
P/EPS 157.47 36.83 42.47 31.27 31.08 27.80 31.19 30.94%
EY 0.64 2.72 2.35 3.20 3.22 3.60 3.21 -23.54%
DY 0.63 2.67 2.52 0.85 2.70 3.66 2.03 -17.70%
P/NAPS 2.22 2.46 2.80 2.52 2.41 1.82 2.14 0.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 18/11/15 18/11/14 19/11/13 22/11/12 22/11/11 29/11/10 -
Price 7.30 9.20 10.14 9.85 9.62 6.59 7.90 -
P/RPS 3.24 3.85 4.19 3.98 3.99 2.95 3.93 -3.16%
P/EPS 145.15 37.64 41.81 32.70 33.60 27.92 31.23 29.15%
EY 0.69 2.66 2.39 3.06 2.98 3.58 3.20 -22.54%
DY 0.68 2.61 2.56 0.81 2.49 3.64 2.03 -16.64%
P/NAPS 2.04 2.51 2.76 2.63 2.61 1.83 2.14 -0.79%

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