[MCEMENT] QoQ Annualized Quarter 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- 7.59%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,802,434 2,747,626 2,579,764 2,740,062 2,733,221 2,682,322 2,576,792 5.75%
PBT 459,758 366,810 293,476 469,752 441,144 395,002 348,456 20.27%
Tax -117,957 -94,690 -75,716 -120,262 -116,668 -101,418 -89,476 20.20%
NP 341,801 272,120 217,760 349,490 324,476 293,584 258,980 20.29%
-
NP to SH 341,286 271,486 217,216 349,005 324,377 293,822 259,272 20.08%
-
Tax Rate 25.66% 25.81% 25.80% 25.60% 26.45% 25.68% 25.68% -
Total Cost 2,460,633 2,475,506 2,362,004 2,390,572 2,408,745 2,388,738 2,317,812 4.06%
-
Net Worth 3,177,859 3,126,877 3,109,883 3,169,362 3,135,374 3,101,386 3,092,889 1.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 90,634 135,951 271,902 314,387 271,902 305,890 271,902 -51.89%
Div Payout % 26.56% 50.08% 125.18% 90.08% 83.82% 104.11% 104.87% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,177,859 3,126,877 3,109,883 3,169,362 3,135,374 3,101,386 3,092,889 1.82%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.20% 9.90% 8.44% 12.75% 11.87% 10.95% 10.05% -
ROE 10.74% 8.68% 6.98% 11.01% 10.35% 9.47% 8.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 329.82 323.37 303.61 322.48 321.67 315.68 303.26 5.75%
EPS 40.13 32.00 25.60 41.10 38.13 34.60 30.40 20.31%
DPS 10.67 16.00 32.00 37.00 32.00 36.00 32.00 -51.88%
NAPS 3.74 3.68 3.66 3.73 3.69 3.65 3.64 1.82%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 209.53 205.44 192.88 204.87 204.36 200.55 192.66 5.75%
EPS 25.52 20.30 16.24 26.09 24.25 21.97 19.39 20.07%
DPS 6.78 10.16 20.33 23.51 20.33 22.87 20.33 -51.87%
NAPS 2.376 2.3379 2.3252 2.3697 2.3443 2.3189 2.3125 1.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.42 10.18 9.96 9.62 8.90 7.30 7.20 -
P/RPS 2.86 3.15 3.28 2.98 2.77 2.31 2.37 13.33%
P/EPS 23.45 31.86 38.96 23.42 23.31 21.11 23.60 -0.42%
EY 4.26 3.14 2.57 4.27 4.29 4.74 4.24 0.31%
DY 1.13 1.57 3.21 3.85 3.60 4.93 4.44 -59.80%
P/NAPS 2.52 2.77 2.72 2.58 2.41 2.00 1.98 17.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 22/05/13 20/02/13 22/11/12 28/08/12 29/05/12 -
Price 9.85 9.11 10.98 9.19 9.62 8.60 7.07 -
P/RPS 2.99 2.82 3.62 2.85 2.99 2.72 2.33 18.07%
P/EPS 24.52 28.51 42.95 22.37 25.20 24.87 23.17 3.84%
EY 4.08 3.51 2.33 4.47 3.97 4.02 4.32 -3.73%
DY 1.08 1.76 2.91 4.03 3.33 4.19 4.53 -61.51%
P/NAPS 2.63 2.48 3.00 2.46 2.61 2.36 1.94 22.46%

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