[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.84%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,743,090 2,058,478 1,393,846 676,628 2,852,400 2,101,826 1,373,813 58.36%
PBT 345,183 274,807 200,908 97,186 514,890 344,819 183,405 52.26%
Tax -89,176 -68,444 -49,689 -23,366 -147,772 -88,468 -47,345 52.34%
NP 256,007 206,363 151,219 73,820 367,118 256,351 136,060 52.23%
-
NP to SH 255,996 206,061 151,255 73,928 366,630 255,965 135,743 52.46%
-
Tax Rate 25.83% 24.91% 24.73% 24.04% 28.70% 25.66% 25.81% -
Total Cost 2,487,083 1,852,115 1,242,627 602,808 2,485,282 1,845,475 1,237,753 59.03%
-
Net Worth 3,118,380 3,126,877 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 -0.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 288,896 220,920 152,945 76,472 348,374 67,975 67,975 161.68%
Div Payout % 112.85% 107.21% 101.12% 103.44% 95.02% 26.56% 50.08% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,118,380 3,126,877 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 -0.18%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.33% 10.03% 10.85% 10.91% 12.87% 12.20% 9.90% -
ROE 8.21% 6.59% 4.80% 3.82% 11.41% 8.05% 4.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 322.83 242.26 164.04 79.63 335.70 247.36 161.68 58.36%
EPS 30.10 24.30 17.80 8.70 43.20 30.10 16.00 52.21%
DPS 34.00 26.00 18.00 9.00 41.00 8.00 8.00 161.68%
NAPS 3.67 3.68 3.71 2.28 3.78 3.74 3.68 -0.18%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 205.10 153.91 104.21 50.59 213.27 157.15 102.72 58.36%
EPS 19.14 15.41 11.31 5.53 27.41 19.14 10.15 52.45%
DPS 21.60 16.52 11.44 5.72 26.05 5.08 5.08 161.76%
NAPS 2.3315 2.3379 2.357 1.4485 2.4014 2.376 2.3379 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 9.76 10.30 9.85 9.04 8.57 9.42 10.18 -
P/RPS 3.02 4.25 6.00 11.35 2.55 3.81 6.30 -38.66%
P/EPS 32.40 42.47 55.33 103.90 19.86 31.27 63.72 -36.21%
EY 3.09 2.35 1.81 0.96 5.03 3.20 1.57 56.85%
DY 3.48 2.52 1.83 1.00 4.78 0.85 0.79 167.99%
P/NAPS 2.66 2.80 2.65 3.96 2.27 2.52 2.77 -2.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 02/09/14 22/05/14 25/02/14 19/11/13 27/08/13 -
Price 10.40 10.14 10.30 9.40 8.54 9.85 9.11 -
P/RPS 3.22 4.19 6.28 11.80 2.54 3.98 5.63 -31.02%
P/EPS 34.52 41.81 57.86 108.04 19.79 32.70 57.02 -28.37%
EY 2.90 2.39 1.73 0.93 5.05 3.06 1.75 39.90%
DY 3.27 2.56 1.75 0.96 4.80 0.81 0.88 139.33%
P/NAPS 2.83 2.76 2.78 4.12 2.26 2.63 2.48 9.17%

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