[MCEMENT] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.58%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 357,913 578,851 587,249 670,880 664,632 728,013 708,755 -8.70%
PBT -38,616 -54,833 5,288 95,139 73,899 161,414 133,357 -
Tax 9,084 13,428 -1,186 -24,588 -18,755 -41,123 -36,792 -
NP -29,532 -41,405 4,102 70,551 55,144 120,291 96,565 -
-
NP to SH -29,393 -42,012 3,727 70,650 54,806 120,222 96,372 -
-
Tax Rate - - 22.43% 25.84% 25.38% 25.48% 27.59% -
Total Cost 387,445 620,256 583,147 600,329 609,488 607,722 612,190 -5.91%
-
Net Worth 2,353,655 2,922,950 3,033,411 3,109,883 3,126,877 3,177,859 3,135,374 -3.74%
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 67,975 67,975 67,975 67,975 -
Div Payout % - - - 96.21% 124.03% 56.54% 70.53% -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,353,655 2,922,950 3,033,411 3,109,883 3,126,877 3,177,859 3,135,374 -3.74%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -8.25% -7.15% 0.70% 10.52% 8.30% 16.52% 13.62% -
ROE -1.25% -1.44% 0.12% 2.27% 1.75% 3.78% 3.07% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.12 68.12 69.11 78.96 78.22 85.68 83.41 -8.70%
EPS -3.50 -4.90 0.40 8.30 6.50 14.20 11.30 -
DPS 0.00 0.00 0.00 8.00 8.00 8.00 8.00 -
NAPS 2.77 3.44 3.57 3.66 3.68 3.74 3.69 -3.74%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.76 43.28 43.91 50.16 49.69 54.43 52.99 -8.70%
EPS -2.20 -3.14 0.28 5.28 4.10 8.99 7.21 -
DPS 0.00 0.00 0.00 5.08 5.08 5.08 5.08 -
NAPS 1.7598 2.1854 2.268 2.3252 2.3379 2.376 2.3443 -3.74%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.78 6.76 7.92 9.00 10.30 9.42 8.90 -
P/RPS 4.23 9.92 11.46 11.40 13.17 10.99 10.67 -11.59%
P/EPS -51.46 -136.72 1,805.63 108.24 159.69 66.58 78.47 -
EY -1.94 -0.73 0.06 0.92 0.63 1.50 1.27 -
DY 0.00 0.00 0.00 0.89 0.78 0.85 0.90 -
P/NAPS 0.64 1.97 2.22 2.46 2.80 2.52 2.41 -16.19%
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/06/20 30/11/17 29/11/16 18/11/15 18/11/14 19/11/13 22/11/12 -
Price 2.52 6.86 7.30 9.20 10.14 9.85 9.62 -
P/RPS 5.98 10.07 10.56 11.65 12.96 11.50 11.53 -8.37%
P/EPS -72.85 -138.74 1,664.28 110.65 157.21 69.62 84.82 -
EY -1.37 -0.72 0.06 0.90 0.64 1.44 1.18 -
DY 0.00 0.00 0.00 0.87 0.79 0.81 0.83 -
P/NAPS 0.91 1.99 2.04 2.51 2.76 2.63 2.61 -13.09%

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