[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 85.92%
YoY- -9.42%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 669,780 2,750,820 2,032,515 1,361,635 696,087 2,743,090 2,058,478 -52.66%
PBT 30,750 346,906 280,241 185,102 99,355 345,183 274,807 -76.74%
Tax -9,927 -94,344 -72,426 -47,838 -25,421 -89,176 -68,444 -72.36%
NP 20,823 252,562 207,815 137,264 73,934 256,007 206,363 -78.29%
-
NP to SH 20,653 252,335 207,661 137,011 73,692 255,996 206,061 -78.39%
-
Tax Rate 32.28% 27.20% 25.84% 25.84% 25.59% 25.83% 24.91% -
Total Cost 648,957 2,498,258 1,824,700 1,224,371 622,153 2,487,083 1,852,115 -50.26%
-
Net Worth 3,050,404 3,092,889 3,109,883 3,118,380 3,126,877 3,118,380 3,126,877 -1.63%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 25,490 263,405 203,926 135,951 67,975 288,896 220,920 -76.26%
Div Payout % 123.42% 104.39% 98.20% 99.23% 92.24% 112.85% 107.21% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,050,404 3,092,889 3,109,883 3,118,380 3,126,877 3,118,380 3,126,877 -1.63%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.11% 9.18% 10.22% 10.08% 10.62% 9.33% 10.03% -
ROE 0.68% 8.16% 6.68% 4.39% 2.36% 8.21% 6.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.83 323.74 239.21 160.25 81.92 322.83 242.26 -52.65%
EPS 2.40 29.70 24.40 16.10 8.70 30.10 24.30 -78.60%
DPS 3.00 31.00 24.00 16.00 8.00 34.00 26.00 -76.26%
NAPS 3.59 3.64 3.66 3.67 3.68 3.67 3.68 -1.63%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.28 206.50 152.57 102.21 52.25 205.92 154.52 -52.65%
EPS 1.55 18.94 15.59 10.29 5.53 19.22 15.47 -78.39%
DPS 1.91 19.77 15.31 10.21 5.10 21.69 16.58 -76.29%
NAPS 2.2898 2.3217 2.3345 2.3409 2.3473 2.3409 2.3473 -1.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 9.00 8.88 9.00 8.46 9.85 9.76 10.30 -
P/RPS 11.42 2.74 3.76 5.28 12.02 3.02 4.25 93.16%
P/EPS 370.27 29.90 36.83 52.47 113.57 32.40 42.47 323.04%
EY 0.27 3.34 2.72 1.91 0.88 3.09 2.35 -76.33%
DY 0.33 3.49 2.67 1.89 0.81 3.48 2.52 -74.18%
P/NAPS 2.51 2.44 2.46 2.31 2.68 2.66 2.80 -7.02%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 18/11/15 27/08/15 20/05/15 26/02/15 18/11/14 -
Price 8.46 9.08 9.20 9.50 9.50 10.40 10.14 -
P/RPS 10.73 2.80 3.85 5.93 11.60 3.22 4.19 87.07%
P/EPS 348.06 30.58 37.64 58.92 109.54 34.52 41.81 310.22%
EY 0.29 3.27 2.66 1.70 0.91 2.90 2.39 -75.45%
DY 0.35 3.41 2.61 1.68 0.84 3.27 2.56 -73.42%
P/NAPS 2.36 2.49 2.51 2.59 2.58 2.83 2.76 -9.90%

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