[MCEMENT] YoY TTM 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- 6.55%
YoY- -18.67%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,742,166 2,308,850 2,634,138 2,717,127 2,809,052 2,791,972 2,706,767 -5.70%
PBT -197,364 -172,546 137,276 350,617 444,878 483,713 475,336 -
Tax 32,580 72,500 -48,977 -93,158 -127,748 -121,229 -113,818 -
NP -164,784 -100,046 88,299 257,459 317,130 362,484 361,518 -
-
NP to SH -165,463 -101,098 87,409 257,596 316,726 361,687 360,667 -
-
Tax Rate - - 35.68% 26.57% 28.72% 25.06% 23.94% -
Total Cost 1,906,950 2,408,896 2,545,839 2,459,668 2,491,922 2,429,488 2,345,249 -2.71%
-
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 - - 118,975 271,902 365,368 314,387 288,989 -
Div Payout % - - 136.11% 105.55% 115.36% 86.92% 80.13% -
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 -9.46% -4.33% 3.35% 9.48% 11.29% 12.98% 13.36% -
ROE -7.03% -3.46% 2.88% 8.28% 10.13% 11.38% 11.50% -
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 205.03 271.73 310.01 319.78 330.60 328.59 318.56 -5.70%
EPS -19.47 -11.90 10.29 30.32 37.28 42.57 42.45 -
DPS 0.00 0.00 14.00 32.00 43.00 37.00 34.00 -
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 130.27 172.64 196.96 203.17 210.04 208.76 202.39 -5.70%
EPS -12.37 -7.56 6.54 19.26 23.68 27.04 26.97 -
DPS 0.00 0.00 8.90 20.33 27.32 23.51 21.61 -
NAPS 1.7599 2.1856 2.2682 2.3253 2.338 2.3762 2.3444 -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 0.87 2.49 2.55 2.81 3.12 2.87 2.79 -14.38%
P/EPS -9.14 -56.82 76.99 29.69 27.63 22.13 20.97 -
EY -10.94 -1.76 1.30 3.37 3.62 4.52 4.77 -
DY 0.00 0.00 1.77 3.56 4.17 3.93 3.82 -
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 1.23 2.52 2.35 2.88 3.07 3.00 3.02 -11.28%
P/EPS -12.94 -57.66 70.96 30.35 27.20 23.14 22.66 -
EY -7.73 -1.73 1.41 3.30 3.68 4.32 4.41 -
DY 0.00 0.00 1.92 3.48 4.24 3.76 3.53 -
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