[MCEMENT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.35%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,444,279 2,724,513 2,762,549 2,884,087 2,740,805 2,593,991 2,379,239 0.45%
PBT -19,918 278,301 347,352 538,707 456,007 432,899 357,227 -
Tax 27,947 -78,850 -91,231 -152,209 -116,822 -101,245 -62,536 -
NP 8,029 199,451 256,121 386,498 339,185 331,654 294,691 -45.11%
-
NP to SH 7,086 199,296 255,760 386,254 338,491 330,699 299,247 -46.38%
-
Tax Rate - 28.33% 26.26% 28.25% 25.62% 23.39% 17.51% -
Total Cost 2,436,250 2,525,062 2,506,428 2,497,589 2,401,620 2,262,337 2,084,548 2.63%
-
Net Worth 3,007,920 3,089,344 3,126,877 1,937,304 3,109,883 3,092,889 3,058,091 -0.27%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 16,993 221,366 280,399 356,871 314,387 288,808 289,022 -37.61%
Div Payout % 239.82% 111.07% 109.63% 92.39% 92.88% 87.33% 96.58% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,007,920 3,089,344 3,126,877 1,937,304 3,109,883 3,092,889 3,058,091 -0.27%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 851,836 -0.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.33% 7.32% 9.27% 13.40% 12.38% 12.79% 12.39% -
ROE 0.24% 6.45% 8.18% 19.94% 10.88% 10.69% 9.79% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 287.67 316.60 325.12 339.43 322.56 305.28 279.31 0.49%
EPS 0.83 23.16 30.10 45.46 39.84 38.92 35.13 -46.40%
DPS 2.00 26.00 33.00 42.00 37.00 34.00 34.00 -37.61%
NAPS 3.54 3.59 3.68 2.28 3.66 3.64 3.59 -0.23%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 182.76 203.72 206.56 215.65 204.94 193.96 177.90 0.44%
EPS 0.53 14.90 19.12 28.88 25.31 24.73 22.38 -46.38%
DPS 1.27 16.55 20.97 26.68 23.51 21.59 21.61 -37.62%
NAPS 2.2491 2.31 2.338 1.4486 2.3253 2.3126 2.2866 -0.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.70 9.00 9.85 9.04 9.96 7.20 7.40 -
P/RPS 2.33 2.84 3.03 2.66 3.09 2.36 2.65 -2.12%
P/EPS 803.41 38.86 32.72 19.89 25.00 18.50 21.06 83.37%
EY 0.12 2.57 3.06 5.03 4.00 5.41 4.75 -45.80%
DY 0.30 2.89 3.35 4.65 3.71 4.72 4.59 -36.50%
P/NAPS 1.89 2.51 2.68 3.96 2.72 1.98 2.06 -1.42%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 23/05/16 20/05/15 22/05/14 22/05/13 29/05/12 24/05/11 -
Price 5.75 8.46 9.50 9.40 10.98 7.07 7.47 -
P/RPS 2.00 2.67 2.92 2.77 3.40 2.32 2.67 -4.69%
P/EPS 689.49 36.53 31.56 20.68 27.56 18.17 21.26 78.48%
EY 0.15 2.74 3.17 4.84 3.63 5.50 4.70 -43.65%
DY 0.35 3.07 3.47 4.47 3.37 4.81 4.55 -34.76%
P/NAPS 1.62 2.36 2.58 4.12 3.00 1.94 2.08 -4.07%

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