[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 25.71%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,787,692 2,706,512 2,852,400 2,802,434 2,747,626 2,579,764 2,740,062 1.15%
PBT 401,816 388,744 514,890 459,758 366,810 293,476 469,752 -9.91%
Tax -99,378 -93,464 -147,772 -117,957 -94,690 -75,716 -120,262 -11.97%
NP 302,438 295,280 367,118 341,801 272,120 217,760 349,490 -9.21%
-
NP to SH 302,510 295,712 366,630 341,286 271,486 217,216 349,005 -9.11%
-
Tax Rate 24.73% 24.04% 28.70% 25.66% 25.81% 25.80% 25.60% -
Total Cost 2,485,254 2,411,232 2,485,282 2,460,633 2,475,506 2,362,004 2,390,572 2.63%
-
Net Worth 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 -0.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 305,890 305,890 348,374 90,634 135,951 271,902 314,387 -1.81%
Div Payout % 101.12% 103.44% 95.02% 26.56% 50.08% 125.18% 90.08% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 -0.35%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.85% 10.91% 12.87% 12.20% 9.90% 8.44% 12.75% -
ROE 9.60% 15.26% 11.41% 10.74% 8.68% 6.98% 11.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 328.08 318.53 335.70 329.82 323.37 303.61 322.48 1.15%
EPS 35.60 34.80 43.20 40.13 32.00 25.60 41.10 -9.15%
DPS 36.00 36.00 41.00 10.67 16.00 32.00 37.00 -1.81%
NAPS 3.71 2.28 3.78 3.74 3.68 3.66 3.73 -0.35%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 208.43 202.36 213.27 209.53 205.43 192.88 204.87 1.15%
EPS 22.62 22.11 27.41 25.52 20.30 16.24 26.09 -9.09%
DPS 22.87 22.87 26.05 6.78 10.16 20.33 23.51 -1.82%
NAPS 2.357 1.4485 2.4014 2.376 2.3379 2.3252 2.3697 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.85 9.04 8.57 9.42 10.18 9.96 9.62 -
P/RPS 3.00 2.84 2.55 2.86 3.15 3.28 2.98 0.44%
P/EPS 27.67 25.98 19.86 23.45 31.86 38.96 23.42 11.79%
EY 3.61 3.85 5.03 4.26 3.14 2.57 4.27 -10.61%
DY 3.65 3.98 4.78 1.13 1.57 3.21 3.85 -3.50%
P/NAPS 2.65 3.96 2.27 2.52 2.77 2.72 2.58 1.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 22/05/14 25/02/14 19/11/13 27/08/13 22/05/13 20/02/13 -
Price 10.30 9.40 8.54 9.85 9.11 10.98 9.19 -
P/RPS 3.14 2.95 2.54 2.99 2.82 3.62 2.85 6.69%
P/EPS 28.93 27.01 19.79 24.52 28.51 42.95 22.37 18.75%
EY 3.46 3.70 5.05 4.08 3.51 2.33 4.47 -15.73%
DY 3.50 3.83 4.80 1.08 1.76 2.91 4.03 -8.99%
P/NAPS 2.78 4.12 2.26 2.63 2.48 3.00 2.46 8.51%

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