[MCEMENT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 43.46%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,101,826 1,373,813 644,941 2,740,062 2,049,916 1,341,161 644,198 119.82%
PBT 344,819 183,405 73,369 469,752 330,858 197,501 87,114 150.01%
Tax -88,468 -47,345 -18,929 -120,262 -87,501 -50,709 -22,369 149.87%
NP 256,351 136,060 54,440 349,490 243,357 146,792 64,745 150.06%
-
NP to SH 255,965 135,743 54,304 349,005 243,283 146,911 64,818 149.62%
-
Tax Rate 25.66% 25.81% 25.80% 25.60% 26.45% 25.68% 25.68% -
Total Cost 1,845,475 1,237,753 590,501 2,390,572 1,806,559 1,194,369 579,453 116.31%
-
Net Worth 3,177,859 3,126,877 3,109,883 3,169,362 3,135,374 3,101,386 3,092,889 1.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 67,975 67,975 67,975 314,387 203,926 152,945 67,975 0.00%
Div Payout % 26.56% 50.08% 125.18% 90.08% 83.82% 104.11% 104.87% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,177,859 3,126,877 3,109,883 3,169,362 3,135,374 3,101,386 3,092,889 1.82%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.20% 9.90% 8.44% 12.75% 11.87% 10.95% 10.05% -
ROE 8.05% 4.34% 1.75% 11.01% 7.76% 4.74% 2.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 247.36 161.68 75.90 322.48 241.25 157.84 75.82 119.81%
EPS 30.10 16.00 6.40 41.10 28.60 17.30 7.60 150.11%
DPS 8.00 8.00 8.00 37.00 24.00 18.00 8.00 0.00%
NAPS 3.74 3.68 3.66 3.73 3.69 3.65 3.64 1.82%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 157.15 102.72 48.22 204.87 153.27 100.28 48.17 119.80%
EPS 19.14 10.15 4.06 26.09 18.19 10.98 4.85 149.51%
DPS 5.08 5.08 5.08 23.51 15.25 11.44 5.08 0.00%
NAPS 2.376 2.3379 2.3252 2.3697 2.3443 2.3189 2.3125 1.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.42 10.18 9.96 9.62 8.90 7.30 7.20 -
P/RPS 3.81 6.30 13.12 2.98 3.69 4.62 9.50 -45.58%
P/EPS 31.27 63.72 155.84 23.42 31.08 42.22 94.38 -52.08%
EY 3.20 1.57 0.64 4.27 3.22 2.37 1.06 108.73%
DY 0.85 0.79 0.80 3.85 2.70 2.47 1.11 -16.28%
P/NAPS 2.52 2.77 2.72 2.58 2.41 2.00 1.98 17.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 22/05/13 20/02/13 22/11/12 28/08/12 29/05/12 -
Price 9.85 9.11 10.98 9.19 9.62 8.60 7.07 -
P/RPS 3.98 5.63 14.47 2.85 3.99 5.45 9.33 -43.30%
P/EPS 32.70 57.02 171.80 22.37 33.60 49.74 92.68 -50.03%
EY 3.06 1.75 0.58 4.47 2.98 2.01 1.08 100.10%
DY 0.81 0.88 0.73 4.03 2.49 2.09 1.13 -19.88%
P/NAPS 2.63 2.48 3.00 2.46 2.61 2.36 1.94 22.46%

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