[MCEMENT] QoQ Cumulative 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- 79.42%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,672,478 1,093,627 561,854 2,552,205 1,915,833 1,328,584 669,780 83.95%
PBT -176,216 -121,383 -63,449 74,281 70,611 65,323 30,750 -
Tax 41,993 28,565 14,572 3,448 -27,059 -25,873 -9,927 -
NP -134,223 -92,818 -48,877 77,729 43,552 39,450 20,823 -
-
NP to SH -135,036 -93,024 -48,934 76,673 42,735 39,008 20,653 -
-
Tax Rate - - - -4.64% 38.32% 39.61% 32.28% -
Total Cost 1,806,701 1,186,445 610,731 2,474,476 1,872,281 1,289,134 648,957 97.77%
-
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 42,484 42,484 25,490 -
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 -4.62% -3.14% -1.63% 2.51% 1.41% 1.28% 0.68% -
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 196.83 128.71 66.12 300.37 225.47 156.36 78.83 83.94%
EPS -15.90 -10.90 -5.80 9.00 5.00 4.60 2.40 -
DPS 0.00 0.00 0.00 5.00 5.00 5.00 3.00 -
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 125.03 81.76 42.00 190.80 143.22 99.32 50.07 83.95%
EPS -10.10 -6.95 -3.66 5.73 3.19 2.92 1.54 -
DPS 0.00 0.00 0.00 3.18 3.18 3.18 1.91 -
NAPS 2.1851 2.2169 2.2487 2.2868 2.2677 2.2741 2.2804 -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 3.43 4.31 10.13 2.39 3.51 5.01 11.42 -55.11%
P/EPS -42.54 -50.69 -116.34 79.68 157.47 170.56 370.27 -
EY -2.35 -1.97 -0.86 1.26 0.64 0.59 0.27 -
DY 0.00 0.00 0.00 0.70 0.63 0.64 0.33 -
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 3.49 4.27 8.70 2.16 3.24 5.15 10.73 -52.67%
P/EPS -43.17 -50.24 -99.84 71.92 145.15 175.35 348.06 -
EY -2.32 -1.99 -1.00 1.39 0.69 0.57 0.29 -
DY 0.00 0.00 0.00 0.77 0.68 0.62 0.35 -
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