[MCEMENT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.44%
YoY- -16.22%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 669,780 696,087 676,628 644,941 644,198 602,771 548,420 3.38%
PBT 30,750 99,355 97,186 73,369 87,114 68,862 57,032 -9.77%
Tax -9,927 -25,421 -23,366 -18,929 -22,369 -18,124 -9,889 0.06%
NP 20,823 73,934 73,820 54,440 64,745 50,738 47,143 -12.72%
-
NP to SH 20,653 73,692 73,928 54,304 64,818 51,962 48,053 -13.11%
-
Tax Rate 32.28% 25.59% 24.04% 25.80% 25.68% 26.32% 17.34% -
Total Cost 648,957 622,153 602,808 590,501 579,453 552,033 501,277 4.39%
-
Net Worth 3,050,404 3,126,877 1,937,304 3,109,883 3,092,889 3,058,091 3,211,963 -0.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 25,490 67,975 76,472 67,975 67,975 68,146 67,442 -14.95%
Div Payout % 123.42% 92.24% 103.44% 125.18% 104.87% 131.15% 140.35% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,050,404 3,126,877 1,937,304 3,109,883 3,092,889 3,058,091 3,211,963 -0.85%
NOSH 849,695 849,695 849,695 849,695 849,695 851,836 843,035 0.13%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.11% 10.62% 10.91% 8.44% 10.05% 8.42% 8.60% -
ROE 0.68% 2.36% 3.82% 1.75% 2.10% 1.70% 1.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.83 81.92 79.63 75.90 75.82 70.76 65.05 3.25%
EPS 2.40 8.70 8.70 6.40 7.60 6.10 5.70 -13.41%
DPS 3.00 8.00 9.00 8.00 8.00 8.00 8.00 -15.06%
NAPS 3.59 3.68 2.28 3.66 3.64 3.59 3.81 -0.98%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.07 52.03 50.58 48.21 48.16 45.06 41.00 3.38%
EPS 1.54 5.51 5.53 4.06 4.85 3.88 3.59 -13.14%
DPS 1.91 5.08 5.72 5.08 5.08 5.09 5.04 -14.91%
NAPS 2.2803 2.3374 1.4482 2.3247 2.312 2.286 2.401 -0.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 9.00 9.85 9.04 9.96 7.20 7.40 6.35 -
P/RPS 11.42 12.02 11.35 13.12 9.50 10.46 9.76 2.65%
P/EPS 370.27 113.57 103.90 155.84 94.38 121.31 111.40 22.14%
EY 0.27 0.88 0.96 0.64 1.06 0.82 0.90 -18.16%
DY 0.33 0.81 1.00 0.80 1.11 1.08 1.26 -19.99%
P/NAPS 2.51 2.68 3.96 2.72 1.98 2.06 1.67 7.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 20/05/15 22/05/14 22/05/13 29/05/12 24/05/11 26/05/10 -
Price 8.46 9.50 9.40 10.98 7.07 7.47 6.50 -
P/RPS 10.73 11.60 11.80 14.47 9.33 10.56 9.99 1.19%
P/EPS 348.06 109.54 108.04 171.80 92.68 122.46 114.04 20.41%
EY 0.29 0.91 0.93 0.58 1.08 0.82 0.88 -16.87%
DY 0.35 0.84 0.96 0.73 1.13 1.07 1.23 -18.88%
P/NAPS 2.36 2.58 4.12 3.00 1.94 2.08 1.71 5.51%

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