[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.23%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,361,635 696,087 2,743,090 2,058,478 1,393,846 676,628 2,852,400 -39.00%
PBT 185,102 99,355 345,183 274,807 200,908 97,186 514,890 -49.53%
Tax -47,838 -25,421 -89,176 -68,444 -49,689 -23,366 -147,772 -52.95%
NP 137,264 73,934 256,007 206,363 151,219 73,820 367,118 -48.19%
-
NP to SH 137,011 73,692 255,996 206,061 151,255 73,928 366,630 -48.21%
-
Tax Rate 25.84% 25.59% 25.83% 24.91% 24.73% 24.04% 28.70% -
Total Cost 1,224,371 622,153 2,487,083 1,852,115 1,242,627 602,808 2,485,282 -37.70%
-
Net Worth 3,118,380 3,126,877 3,118,380 3,126,877 3,152,368 1,937,304 3,211,847 -1.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 135,951 67,975 288,896 220,920 152,945 76,472 348,374 -46.68%
Div Payout % 99.23% 92.24% 112.85% 107.21% 101.12% 103.44% 95.02% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,118,380 3,126,877 3,118,380 3,126,877 3,152,368 1,937,304 3,211,847 -1.95%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.08% 10.62% 9.33% 10.03% 10.85% 10.91% 12.87% -
ROE 4.39% 2.36% 8.21% 6.59% 4.80% 3.82% 11.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.25 81.92 322.83 242.26 164.04 79.63 335.70 -39.00%
EPS 16.10 8.70 30.10 24.30 17.80 8.70 43.20 -48.30%
DPS 16.00 8.00 34.00 26.00 18.00 9.00 41.00 -46.68%
NAPS 3.67 3.68 3.67 3.68 3.71 2.28 3.78 -1.95%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 101.79 52.04 205.07 153.89 104.20 50.58 213.24 -39.00%
EPS 10.24 5.51 19.14 15.40 11.31 5.53 27.41 -48.22%
DPS 10.16 5.08 21.60 16.52 11.43 5.72 26.04 -46.69%
NAPS 2.3312 2.3376 2.3312 2.3376 2.3566 1.4483 2.4011 -1.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.46 9.85 9.76 10.30 9.85 9.04 8.57 -
P/RPS 5.28 12.02 3.02 4.25 6.00 11.35 2.55 62.67%
P/EPS 52.47 113.57 32.40 42.47 55.33 103.90 19.86 91.45%
EY 1.91 0.88 3.09 2.35 1.81 0.96 5.03 -47.65%
DY 1.89 0.81 3.48 2.52 1.83 1.00 4.78 -46.22%
P/NAPS 2.31 2.68 2.66 2.80 2.65 3.96 2.27 1.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 20/05/15 26/02/15 18/11/14 02/09/14 22/05/14 25/02/14 -
Price 9.50 9.50 10.40 10.14 10.30 9.40 8.54 -
P/RPS 5.93 11.60 3.22 4.19 6.28 11.80 2.54 76.26%
P/EPS 58.92 109.54 34.52 41.81 57.86 108.04 19.79 107.36%
EY 1.70 0.91 2.90 2.39 1.73 0.93 5.05 -51.70%
DY 1.68 0.84 3.27 2.56 1.75 0.96 4.80 -50.43%
P/NAPS 2.59 2.58 2.83 2.76 2.78 4.12 2.26 9.53%

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