[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

29-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -8.87%

YoY- -1.43%

Quarter Report

LMB 4Q2015 quarterly announcement_Amended 29.2.2016_4.42pm.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	2,554,444	2,657,168	2,679,120	2,750,820	2,710,020	2,723,270	2,784,348	-5.56%
YoY %	-3.87%	-0.82%	-2.61%	1.51%	-0.49%	-2.19%	-	-
Horiz. %	91.74%	95.43%	96.22%	98.80%	97.33%	97.81%	100.00%	-
PBT	94,148	130,646	123,000	346,906	373,654	370,204	397,420	-61.61%
YoY %	-27.94%	6.22%	-64.54%	-7.16%	0.93%	-6.85%	-	-
Horiz. %	23.69%	32.87%	30.95%	87.29%	94.02%	93.15%	100.00%	-
Tax	-36,078	-51,746	-39,708	-94,344	-96,568	-95,676	-101,684	-49.78%
YoY %	30.28%	-30.32%	57.91%	2.30%	-0.93%	5.91%	-	-
Horiz. %	35.48%	50.89%	39.05%	92.78%	94.97%	94.09%	100.00%	-
NP	58,069	78,900	83,292	252,562	277,086	274,528	295,736	-66.11%
YoY %	-26.40%	-5.27%	-67.02%	-8.85%	0.93%	-7.17%	-	-
Horiz. %	19.64%	26.68%	28.16%	85.40%	93.69%	92.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,980	78,016	82,612	252,335	276,881	274,022	294,768	-66.46%
YoY %	-26.96%	-5.56%	-67.26%	-8.87%	1.04%	-7.04%	-	-
Horiz. %	19.33%	26.47%	28.03%	85.60%	93.93%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.32%	39.61%	32.28%	27.20%	25.84%	25.84%	25.59%	-
YoY %	-3.26%	22.71%	18.68%	5.26%	0.00%	0.98%	-	-
Horiz. %	149.75%	154.79%	126.14%	106.29%	100.98%	100.98%	100.00%	-
Total Cost	2,496,374	2,578,268	2,595,828	2,498,258	2,432,933	2,448,742	2,488,612	0.20%
YoY %	-3.18%	-0.68%	3.91%	2.69%	-0.65%	-1.60%	-	-
Horiz. %	100.31%	103.60%	104.31%	100.39%	97.76%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,033,411	3,041,908	3,050,404	3,092,889	3,109,883	3,118,380	3,126,877	-1.99%
YoY %	-0.28%	-0.28%	-1.37%	-0.55%	-0.27%	-0.27%	-	-
Horiz. %	97.01%	97.28%	97.55%	98.91%	99.46%	99.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	56,646	84,969	101,963	263,405	271,902	271,902	271,902	-64.75%
YoY %	-33.33%	-16.67%	-61.29%	-3.13%	0.00%	0.00%	-	-
Horiz. %	20.83%	31.25%	37.50%	96.87%	100.00%	100.00%	100.00%	-
Div Payout %	99.41%	108.91%	123.42%	104.39%	98.20%	99.23%	92.24%	-
YoY %	-8.72%	-11.76%	18.23%	6.30%	-1.04%	7.58%	-	-
Horiz. %	107.77%	118.07%	133.80%	113.17%	106.46%	107.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	3,033,411	3,041,908	3,050,404	3,092,889	3,109,883	3,118,380	3,126,877	-1.99%
YoY %	-0.28%	-0.28%	-1.37%	-0.55%	-0.27%	-0.27%	-	-
Horiz. %	97.01%	97.28%	97.55%	98.91%	99.46%	99.73%	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%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	2.27%	2.97%	3.11%	9.18%	10.22%	10.08%	10.62%	-
YoY %	-23.57%	-4.50%	-66.12%	-10.18%	1.39%	-5.08%	-	-
Horiz. %	21.37%	27.97%	29.28%	86.44%	96.23%	94.92%	100.00%	-
ROE	1.88%	2.56%	2.71%	8.16%	8.90%	8.79%	9.43%	-
YoY %	-26.56%	-5.54%	-66.79%	-8.31%	1.25%	-6.79%	-	-
Horiz. %	19.94%	27.15%	28.74%	86.53%	94.38%	93.21%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	300.63	312.72	315.30	323.74	318.94	320.50	327.69	-5.56%
YoY %	-3.87%	-0.82%	-2.61%	1.50%	-0.49%	-2.19%	-	-
Horiz. %	91.74%	95.43%	96.22%	98.79%	97.33%	97.81%	100.00%	-
EPS	6.67	9.20	9.60	29.70	32.53	32.20	34.80	-66.65%
YoY %	-27.50%	-4.17%	-67.68%	-8.70%	1.02%	-7.47%	-	-
Horiz. %	19.17%	26.44%	27.59%	85.34%	93.48%	92.53%	100.00%	-
DPS	6.67	10.00	12.00	31.00	32.00	32.00	32.00	-64.74%
YoY %	-33.30%	-16.67%	-61.29%	-3.12%	0.00%	0.00%	-	-
Horiz. %	20.84%	31.25%	37.50%	96.88%	100.00%	100.00%	100.00%	-
NAPS	3.57	3.58	3.59	3.64	3.66	3.67	3.68	-1.99%
YoY %	-0.28%	-0.28%	-1.37%	-0.55%	-0.27%	-0.27%	-	-
Horiz. %	97.01%	97.28%	97.55%	98.91%	99.46%	99.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 849,695
RPS	190.99	198.67	200.31	205.67	202.62	203.61	208.18	-5.56%
YoY %	-3.87%	-0.82%	-2.61%	1.51%	-0.49%	-2.20%	-	-
Horiz. %	91.74%	95.43%	96.22%	98.79%	97.33%	97.80%	100.00%	-
EPS	4.26	5.83	6.18	18.87	20.70	20.49	22.04	-66.47%
YoY %	-26.93%	-5.66%	-67.25%	-8.84%	1.02%	-7.03%	-	-
Horiz. %	19.33%	26.45%	28.04%	85.62%	93.92%	92.97%	100.00%	-
DPS	4.24	6.35	7.62	19.69	20.33	20.33	20.33	-64.73%
YoY %	-33.23%	-16.67%	-61.30%	-3.15%	0.00%	0.00%	-	-
Horiz. %	20.86%	31.23%	37.48%	96.85%	100.00%	100.00%	100.00%	-
NAPS	2.268	2.2744	2.2807	2.3125	2.3252	2.3316	2.3379	-1.99%
YoY %	-0.28%	-0.28%	-1.38%	-0.55%	-0.27%	-0.27%	-	-
Horiz. %	97.01%	97.28%	97.55%	98.91%	99.46%	99.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.92	7.83	9.00	8.88	9.00	8.46	9.85	-
P/RPS	2.63	2.50	2.85	2.74	2.82	2.64	3.01	-8.58%
YoY %	5.20%	-12.28%	4.01%	-2.84%	6.82%	-12.29%	-	-
Horiz. %	87.38%	83.06%	94.68%	91.03%	93.69%	87.71%	100.00%	-
P/EPS	118.10	85.28	92.57	29.90	27.62	26.23	28.39	157.98%
YoY %	38.48%	-7.88%	209.60%	8.25%	5.30%	-7.61%	-	-
Horiz. %	415.99%	300.39%	326.07%	105.32%	97.29%	92.39%	100.00%	-
EY	0.85	1.17	1.08	3.34	3.62	3.81	3.52	-61.12%
YoY %	-27.35%	8.33%	-67.66%	-7.73%	-4.99%	8.24%	-	-
Horiz. %	24.15%	33.24%	30.68%	94.89%	102.84%	108.24%	100.00%	-
DY	0.84	1.28	1.33	3.49	3.56	3.78	3.25	-59.32%
YoY %	-34.38%	-3.76%	-61.89%	-1.97%	-5.82%	16.31%	-	-
Horiz. %	25.85%	39.38%	40.92%	107.38%	109.54%	116.31%	100.00%	-
P/NAPS	2.22	2.19	2.51	2.44	2.46	2.31	2.68	-11.76%
YoY %	1.37%	-12.75%	2.87%	-0.81%	6.49%	-13.81%	-	-
Horiz. %	82.84%	81.72%	93.66%	91.04%	91.79%	86.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	30/08/16	23/05/16	29/02/16	18/11/15	27/08/15	20/05/15	-
Price	7.30	8.05	8.46	9.08	9.20	9.50	9.50	-
P/RPS	2.43	2.57	2.68	2.80	2.88	2.96	2.90	-11.09%
YoY %	-5.45%	-4.10%	-4.29%	-2.78%	-2.70%	2.07%	-	-
Horiz. %	83.79%	88.62%	92.41%	96.55%	99.31%	102.07%	100.00%	-
P/EPS	108.86	87.67	87.01	30.58	28.23	29.46	27.38	150.34%
YoY %	24.17%	0.76%	184.53%	8.32%	-4.18%	7.60%	-	-
Horiz. %	397.59%	320.20%	317.79%	111.69%	103.10%	107.60%	100.00%	-
EY	0.92	1.14	1.15	3.27	3.54	3.39	3.65	-59.99%
YoY %	-19.30%	-0.87%	-64.83%	-7.63%	4.42%	-7.12%	-	-
Horiz. %	25.21%	31.23%	31.51%	89.59%	96.99%	92.88%	100.00%	-
DY	0.91	1.24	1.42	3.41	3.48	3.37	3.37	-58.12%
YoY %	-26.61%	-12.68%	-58.36%	-2.01%	3.26%	0.00%	-	-
Horiz. %	27.00%	36.80%	42.14%	101.19%	103.26%	100.00%	100.00%	-
P/NAPS	2.04	2.25	2.36	2.49	2.51	2.59	2.58	-14.45%
YoY %	-9.33%	-4.66%	-5.22%	-0.80%	-3.09%	0.39%	-	-
Horiz. %	79.07%	87.21%	91.47%	96.51%	97.29%	100.39%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos