[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.56%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,229,970 2,187,254 2,247,416 2,552,205 2,554,444 2,657,168 2,679,120 -11.50%
PBT -234,954 -242,766 -253,796 74,281 94,148 130,646 123,000 -
Tax 55,990 57,130 58,288 3,448 -36,078 -51,746 -39,708 -
NP -178,964 -185,636 -195,508 77,729 58,069 78,900 83,292 -
-
NP to SH -180,048 -186,048 -195,736 76,673 56,980 78,016 82,612 -
-
Tax Rate - - - -4.64% 38.32% 39.61% 32.28% -
Total Cost 2,408,934 2,372,890 2,442,924 2,474,476 2,496,374 2,578,268 2,595,828 -4.85%
-
Net Worth 2,922,950 2,965,435 3,007,920 3,058,901 3,033,411 3,041,908 3,050,404 -2.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 42,484 56,646 84,969 101,963 -
Div Payout % - - - 55.41% 99.41% 108.91% 123.42% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,922,950 2,965,435 3,007,920 3,058,901 3,033,411 3,041,908 3,050,404 -2.80%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -8.03% -8.49% -8.70% 3.05% 2.27% 2.97% 3.11% -
ROE -6.16% -6.27% -6.51% 2.51% 1.88% 2.56% 2.71% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 262.44 257.42 264.50 300.37 300.63 312.72 315.30 -11.50%
EPS -21.20 -21.80 -23.20 9.00 6.67 9.20 9.60 -
DPS 0.00 0.00 0.00 5.00 6.67 10.00 12.00 -
NAPS 3.44 3.49 3.54 3.60 3.57 3.58 3.59 -2.80%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 166.73 163.54 168.04 190.82 190.99 198.67 200.31 -11.50%
EPS -13.46 -13.91 -14.63 5.73 4.26 5.83 6.18 -
DPS 0.00 0.00 0.00 3.18 4.24 6.35 7.62 -
NAPS 2.1854 2.2172 2.249 2.2871 2.268 2.2744 2.2807 -2.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.76 5.55 6.70 7.19 7.92 7.83 9.00 -
P/RPS 2.58 2.16 2.53 2.39 2.63 2.50 2.85 -6.41%
P/EPS -31.90 -25.35 -29.08 79.68 118.10 85.28 92.57 -
EY -3.13 -3.95 -3.44 1.26 0.85 1.17 1.08 -
DY 0.00 0.00 0.00 0.70 0.84 1.28 1.33 -
P/NAPS 1.97 1.59 1.89 2.00 2.22 2.19 2.51 -14.90%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 22/05/17 22/02/17 29/11/16 30/08/16 23/05/16 -
Price 6.86 5.50 5.75 6.49 7.30 8.05 8.46 -
P/RPS 2.61 2.14 2.17 2.16 2.43 2.57 2.68 -1.74%
P/EPS -32.37 -25.12 -24.96 71.92 108.86 87.67 87.01 -
EY -3.09 -3.98 -4.01 1.39 0.92 1.14 1.15 -
DY 0.00 0.00 0.00 0.77 0.91 1.24 1.42 -
P/NAPS 1.99 1.58 1.62 1.80 2.04 2.25 2.36 -10.73%

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