[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

26-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -6.83%

YoY- -30.18%

Quarter Report

LMB 4Q2014 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	2,710,020	2,723,270	2,784,348	2,743,090	2,744,637	2,787,692	2,706,512	0.08%
YoY %	-0.49%	-2.19%	1.50%	-0.06%	-1.54%	3.00%	-	-
Horiz. %	100.13%	100.62%	102.88%	101.35%	101.41%	103.00%	100.00%	-
PBT	373,654	370,204	397,420	345,183	366,409	401,816	388,744	-2.60%
YoY %	0.93%	-6.85%	15.13%	-5.79%	-8.81%	3.36%	-	-
Horiz. %	96.12%	95.23%	102.23%	88.79%	94.25%	103.36%	100.00%	-
Tax	-96,568	-95,676	-101,684	-89,176	-91,258	-99,378	-93,464	2.19%
YoY %	-0.93%	5.91%	-14.03%	2.28%	8.17%	-6.33%	-	-
Horiz. %	103.32%	102.37%	108.79%	95.41%	97.64%	106.33%	100.00%	-
NP	277,086	274,528	295,736	256,007	275,150	302,438	295,280	-4.14%
YoY %	0.93%	-7.17%	15.52%	-6.96%	-9.02%	2.42%	-	-
Horiz. %	93.84%	92.97%	100.15%	86.70%	93.18%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,881	274,022	294,768	255,996	274,748	302,510	295,712	-4.28%
YoY %	1.04%	-7.04%	15.15%	-6.83%	-9.18%	2.30%	-	-
Horiz. %	93.63%	92.67%	99.68%	86.57%	92.91%	102.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	25.84%	25.59%	25.83%	24.91%	24.73%	24.04%	-
YoY %	0.00%	0.98%	-0.93%	3.69%	0.73%	2.87%	-	-
Horiz. %	107.49%	107.49%	106.45%	107.45%	103.62%	102.87%	100.00%	-
Total Cost	2,432,933	2,448,742	2,488,612	2,487,083	2,469,486	2,485,254	2,411,232	0.59%
YoY %	-0.65%	-1.60%	0.06%	0.71%	-0.63%	3.07%	-	-
Horiz. %	100.90%	101.56%	103.21%	103.15%	102.42%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,109,883	3,118,380	3,126,877	3,118,380	3,126,877	3,152,368	1,937,304	37.05%
YoY %	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	62.72%	-	-
Horiz. %	160.53%	160.96%	161.40%	160.96%	161.40%	162.72%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	271,902	271,902	271,902	288,896	294,560	305,890	305,890	-7.54%
YoY %	0.00%	0.00%	-5.88%	-1.92%	-3.70%	0.00%	-	-
Horiz. %	88.89%	88.89%	88.89%	94.44%	96.30%	100.00%	100.00%	-
Div Payout %	98.20%	99.23%	92.24%	112.85%	107.21%	101.12%	103.44%	-
YoY %	-1.04%	7.58%	-18.26%	5.26%	6.02%	-2.24%	-	-
Horiz. %	94.93%	95.93%	89.17%	109.10%	103.64%	97.76%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	3,109,883	3,118,380	3,126,877	3,118,380	3,126,877	3,152,368	1,937,304	37.05%
YoY %	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	62.72%	-	-
Horiz. %	160.53%	160.96%	161.40%	160.96%	161.40%	162.72%	100.00%	-
NOSH	849,695	849,695	849,695	849,695	849,695	849,695	849,695	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	10.22%	10.08%	10.62%	9.33%	10.03%	10.85%	10.91%	-
YoY %	1.39%	-5.08%	13.83%	-6.98%	-7.56%	-0.55%	-	-
Horiz. %	93.68%	92.39%	97.34%	85.52%	91.93%	99.45%	100.00%	-
ROE	8.90%	8.79%	9.43%	8.21%	8.79%	9.60%	15.26%	-
YoY %	1.25%	-6.79%	14.86%	-6.60%	-8.44%	-37.09%	-	-
Horiz. %	58.32%	57.60%	61.80%	53.80%	57.60%	62.91%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	318.94	320.50	327.69	322.83	323.01	328.08	318.53	0.08%
YoY %	-0.49%	-2.19%	1.51%	-0.06%	-1.55%	3.00%	-	-
Horiz. %	100.13%	100.62%	102.88%	101.35%	101.41%	103.00%	100.00%	-
EPS	32.53	32.20	34.80	30.10	32.40	35.60	34.80	-4.39%
YoY %	1.02%	-7.47%	15.61%	-7.10%	-8.99%	2.30%	-	-
Horiz. %	93.48%	92.53%	100.00%	86.49%	93.10%	102.30%	100.00%	-
DPS	32.00	32.00	32.00	34.00	34.67	36.00	36.00	-7.54%
YoY %	0.00%	0.00%	-5.88%	-1.93%	-3.69%	0.00%	-	-
Horiz. %	88.89%	88.89%	88.89%	94.44%	96.31%	100.00%	100.00%	-
NAPS	3.66	3.67	3.68	3.67	3.68	3.71	2.28	37.05%
YoY %	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	62.72%	-	-
Horiz. %	160.53%	160.96%	161.40%	160.96%	161.40%	162.72%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 849,695
RPS	205.24	206.24	210.87	207.74	207.86	211.12	204.97	0.08%
YoY %	-0.48%	-2.20%	1.51%	-0.06%	-1.54%	3.00%	-	-
Horiz. %	100.13%	100.62%	102.88%	101.35%	101.41%	103.00%	100.00%	-
EPS	20.97	20.75	22.32	19.39	20.81	22.91	22.40	-4.29%
YoY %	1.06%	-7.03%	15.11%	-6.82%	-9.17%	2.28%	-	-
Horiz. %	93.62%	92.63%	99.64%	86.56%	92.90%	102.28%	100.00%	-
DPS	20.59	20.59	20.59	21.88	22.31	23.17	23.17	-7.56%
YoY %	0.00%	0.00%	-5.90%	-1.93%	-3.71%	0.00%	-	-
Horiz. %	88.86%	88.86%	88.86%	94.43%	96.29%	100.00%	100.00%	-
NAPS	2.3552	2.3616	2.3681	2.3616	2.3681	2.3874	1.4672	37.05%
YoY %	-0.27%	-0.27%	0.28%	-0.27%	-0.81%	62.72%	-	-
Horiz. %	160.52%	160.96%	161.40%	160.96%	161.40%	162.72%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	9.00	8.46	9.85	9.76	10.30	9.85	9.04	-
P/RPS	2.82	2.64	3.01	3.02	3.19	3.00	2.84	-0.46%
YoY %	6.82%	-12.29%	-0.33%	-5.33%	6.33%	5.63%	-	-
Horiz. %	99.30%	92.96%	105.99%	106.34%	112.32%	105.63%	100.00%	-
P/EPS	27.62	26.23	28.39	32.40	31.85	27.67	25.98	4.16%
YoY %	5.30%	-7.61%	-12.38%	1.73%	15.11%	6.51%	-	-
Horiz. %	106.31%	100.96%	109.28%	124.71%	122.59%	106.51%	100.00%	-
EY	3.62	3.81	3.52	3.09	3.14	3.61	3.85	-4.01%
YoY %	-4.99%	8.24%	13.92%	-1.59%	-13.02%	-6.23%	-	-
Horiz. %	94.03%	98.96%	91.43%	80.26%	81.56%	93.77%	100.00%	-
DY	3.56	3.78	3.25	3.48	3.37	3.65	3.98	-7.15%
YoY %	-5.82%	16.31%	-6.61%	3.26%	-7.67%	-8.29%	-	-
Horiz. %	89.45%	94.97%	81.66%	87.44%	84.67%	91.71%	100.00%	-
P/NAPS	2.46	2.31	2.68	2.66	2.80	2.65	3.96	-27.17%
YoY %	6.49%	-13.81%	0.75%	-5.00%	5.66%	-33.08%	-	-
Horiz. %	62.12%	58.33%	67.68%	67.17%	70.71%	66.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	27/08/15	20/05/15	26/02/15	18/11/14	02/09/14	22/05/14	-
Price	9.20	9.50	9.50	10.40	10.14	10.30	9.40	-
P/RPS	2.88	2.96	2.90	3.22	3.14	3.14	2.95	-1.58%
YoY %	-2.70%	2.07%	-9.94%	2.55%	0.00%	6.44%	-	-
Horiz. %	97.63%	100.34%	98.31%	109.15%	106.44%	106.44%	100.00%	-
P/EPS	28.23	29.46	27.38	34.52	31.36	28.93	27.01	2.98%
YoY %	-4.18%	7.60%	-20.68%	10.08%	8.40%	7.11%	-	-
Horiz. %	104.52%	109.07%	101.37%	127.80%	116.11%	107.11%	100.00%	-
EY	3.54	3.39	3.65	2.90	3.19	3.46	3.70	-2.90%
YoY %	4.42%	-7.12%	25.86%	-9.09%	-7.80%	-6.49%	-	-
Horiz. %	95.68%	91.62%	98.65%	78.38%	86.22%	93.51%	100.00%	-
DY	3.48	3.37	3.37	3.27	3.42	3.50	3.83	-6.18%
YoY %	3.26%	0.00%	3.06%	-4.39%	-2.29%	-8.62%	-	-
Horiz. %	90.86%	87.99%	87.99%	85.38%	89.30%	91.38%	100.00%	-
P/NAPS	2.51	2.59	2.58	2.83	2.76	2.78	4.12	-28.11%
YoY %	-3.09%	0.39%	-8.83%	2.54%	-0.72%	-32.52%	-	-
Horiz. %	60.92%	62.86%	62.62%	68.69%	66.99%	67.48%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:00:00

EMA 5

10 Mins

SELL

2024-05-17 15:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 15:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-17 14:50:00

EMA 5

5 Mins

SELL

2024-05-17 14:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

457

MBSB

MALAYSIA BUILDING SOCIETY BHD

445

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

374

NOTION

NOTION VTEC BHD

366

DNEX

DAGANG NEXCHANGE BERHAD

364

Daily Stocks

INGENIEU-WB

0.02

+0.015

688,046,800

HSI-CV8

0.165

+0.015

388,035,500

HSI-HUZ

0.18

-0.025

352,717,100

INGENIEU

0.095

+0.02

349,126,400

DNEX

0.445

+0.045

161,804,700

HSI-HU6

0.06

-0.01

158,278,900

REVENUE

0.22

-0.01

114,278,600

DSONIC

0.52

+0.045

110,244,200

TOPGLOV

1.20

0.00

100,914,500

SINKUNG

0.15

+0.005

89,874,200

More active Stocks

MPI

36.86

+3.36

806,800

ALLIANZ

23.40

+1.32

92,000

ALLIANZ-PA

24.00

+1.10

12,600

HEIM

25.70

+0.94

410,500

DKSH

5.26

+0.25

464,200

HUMEIND

3.46

+0.23

2,661,500

KESM

6.53

+0.23

167,100

YOCB

2.71

+0.22

798,200

HSI-CVV

1.30

+0.20

6,000

TOYOVEN

1.13

+0.195

4,364,200

More gainer Stocks

UTDPLT

25.92

-0.28

147,900

PANAMY

19.44

-0.26

62,400

AJI

15.98

-0.14

260,500

KLK

22.40

-0.12

666,700

KUAISHO-C17

0.08

-0.12

58,800

PMETAL

5.25

-0.11

5,213,200

PARAGON

3.39

-0.11

62,500

CARZO

0.20

-0.10

66,400

HTPADU

2.43

-0.09

2,107,700

KLUANG

5.75

-0.09

34,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More