[MCEMENT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.23%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,750,820 2,743,090 2,852,400 2,740,062 2,552,564 2,324,888 2,483,106 1.72%
PBT 346,906 345,183 514,890 469,752 414,647 345,397 441,914 -3.95%
Tax -94,344 -89,176 -147,772 -120,262 -97,000 -54,301 -35,699 17.57%
NP 252,562 256,007 367,118 349,490 317,647 291,096 406,215 -7.61%
-
NP to SH 252,335 255,996 366,630 349,003 317,845 295,338 412,228 -7.85%
-
Tax Rate 27.20% 25.83% 28.70% 25.60% 23.39% 15.72% 8.08% -
Total Cost 2,498,258 2,487,083 2,485,282 2,390,572 2,234,917 2,033,792 2,076,891 3.12%
-
Net Worth 3,092,889 3,118,380 3,211,847 3,180,186 3,113,280 3,076,444 3,188,746 -0.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 263,526 288,896 348,374 314,764 288,979 288,318 450,818 -8.55%
Div Payout % 104.44% 112.85% 95.02% 90.19% 90.92% 97.62% 109.36% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 3,092,889 3,118,380 3,211,847 3,180,186 3,113,280 3,076,444 3,188,746 -0.50%
NOSH 849,695 849,695 849,695 849,695 850,623 847,505 848,070 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.18% 9.33% 12.87% 12.75% 12.44% 12.52% 16.36% -
ROE 8.16% 8.21% 11.41% 10.97% 10.21% 9.60% 12.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 323.74 322.83 335.70 321.38 300.08 274.32 292.79 1.68%
EPS 29.70 30.13 43.15 40.93 37.37 34.85 48.61 -7.87%
DPS 31.00 34.00 41.00 37.00 34.00 34.00 53.00 -8.54%
NAPS 3.64 3.67 3.78 3.73 3.66 3.63 3.76 -0.53%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 205.69 205.11 213.28 204.88 190.86 173.84 185.67 1.72%
EPS 18.87 19.14 27.41 26.10 23.77 22.08 30.82 -7.84%
DPS 19.70 21.60 26.05 23.54 21.61 21.56 33.71 -8.56%
NAPS 2.3126 2.3317 2.4016 2.3779 2.3279 2.3003 2.3843 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 8.88 9.76 8.57 9.62 7.00 7.67 6.25 -
P/RPS 2.74 3.02 2.55 2.99 2.33 2.80 2.13 4.28%
P/EPS 29.90 32.40 19.86 23.50 18.73 22.01 12.86 15.09%
EY 3.34 3.09 5.03 4.26 5.34 4.54 7.78 -13.13%
DY 3.49 3.48 4.78 3.85 4.86 4.43 8.48 -13.74%
P/NAPS 2.44 2.66 2.27 2.58 1.91 2.11 1.66 6.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 20/02/13 22/02/12 23/02/11 25/02/10 -
Price 9.08 10.40 8.54 9.19 7.37 7.32 6.30 -
P/RPS 2.80 3.22 2.54 2.86 2.46 2.67 2.15 4.49%
P/EPS 30.58 34.52 19.79 22.45 19.72 21.01 12.96 15.37%
EY 3.27 2.90 5.05 4.45 5.07 4.76 7.72 -13.33%
DY 3.41 3.27 4.80 4.03 4.61 4.64 8.41 -13.96%
P/NAPS 2.49 2.83 2.26 2.46 2.01 2.02 1.68 6.77%

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