[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

20-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -71.21%

YoY- -0.32%

Quarter Report

LMB 1Q2015 Quarterly Announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	2,750,820	2,032,515	1,361,635	696,087	2,743,090	2,058,478	1,393,846	57.14%
YoY %	35.34%	49.27%	95.61%	-74.62%	33.26%	47.68%	-	-
Horiz. %	197.35%	145.82%	97.69%	49.94%	196.80%	147.68%	100.00%	-
PBT	346,906	280,241	185,102	99,355	345,183	274,807	200,908	43.78%
YoY %	23.79%	51.40%	86.30%	-71.22%	25.61%	36.78%	-	-
Horiz. %	172.67%	139.49%	92.13%	49.45%	171.81%	136.78%	100.00%	-
Tax	-94,344	-72,426	-47,838	-25,421	-89,176	-68,444	-49,689	53.15%
YoY %	-30.26%	-51.40%	-88.18%	71.49%	-30.29%	-37.74%	-	-
Horiz. %	189.87%	145.76%	96.27%	51.16%	179.47%	137.74%	100.00%	-
NP	252,562	207,815	137,264	73,934	256,007	206,363	151,219	40.63%
YoY %	21.53%	51.40%	85.66%	-71.12%	24.06%	36.47%	-	-
Horiz. %	167.02%	137.43%	90.77%	48.89%	169.30%	136.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,335	207,661	137,011	73,692	255,996	206,061	151,255	40.53%
YoY %	21.51%	51.57%	85.92%	-71.21%	24.23%	36.23%	-	-
Horiz. %	166.83%	137.29%	90.58%	48.72%	169.25%	136.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.20%	25.84%	25.84%	25.59%	25.83%	24.91%	24.73%	-
YoY %	5.26%	0.00%	0.98%	-0.93%	3.69%	0.73%	-	-
Horiz. %	109.99%	104.49%	104.49%	103.48%	104.45%	100.73%	100.00%	-
Total Cost	2,498,258	1,824,700	1,224,371	622,153	2,487,083	1,852,115	1,242,627	59.09%
YoY %	36.91%	49.03%	96.80%	-74.98%	34.28%	49.05%	-	-
Horiz. %	201.05%	146.84%	98.53%	50.07%	200.15%	149.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,092,889	3,109,883	3,118,380	3,126,877	3,118,380	3,126,877	3,152,368	-1.25%
YoY %	-0.55%	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	-	-
Horiz. %	98.11%	98.65%	98.92%	99.19%	98.92%	99.19%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	263,405	203,926	135,951	67,975	288,896	220,920	152,945	43.53%
YoY %	29.17%	50.00%	100.00%	-76.47%	30.77%	44.44%	-	-
Horiz. %	172.22%	133.33%	88.89%	44.44%	188.89%	144.44%	100.00%	-
Div Payout %	104.39%	98.20%	99.23%	92.24%	112.85%	107.21%	101.12%	-
YoY %	6.30%	-1.04%	7.58%	-18.26%	5.26%	6.02%	-	-
Horiz. %	103.23%	97.11%	98.13%	91.22%	111.60%	106.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	3,092,889	3,109,883	3,118,380	3,126,877	3,118,380	3,126,877	3,152,368	-1.25%
YoY %	-0.55%	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	-	-
Horiz. %	98.11%	98.65%	98.92%	99.19%	98.92%	99.19%	100.00%	-
NOSH	849,695	849,695	849,695	849,695	849,695	849,695	849,695	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	9.18%	10.22%	10.08%	10.62%	9.33%	10.03%	10.85%	-
YoY %	-10.18%	1.39%	-5.08%	13.83%	-6.98%	-7.56%	-	-
Horiz. %	84.61%	94.19%	92.90%	97.88%	85.99%	92.44%	100.00%	-
ROE	8.16%	6.68%	4.39%	2.36%	8.21%	6.59%	4.80%	-
YoY %	22.16%	52.16%	86.02%	-71.25%	24.58%	37.29%	-	-
Horiz. %	170.00%	139.17%	91.46%	49.17%	171.04%	137.29%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	323.74	239.21	160.25	81.92	322.83	242.26	164.04	57.14%
YoY %	35.34%	49.27%	95.62%	-74.62%	33.26%	47.68%	-	-
Horiz. %	197.35%	145.82%	97.69%	49.94%	196.80%	147.68%	100.00%	-
EPS	29.70	24.40	16.10	8.70	30.10	24.30	17.80	40.54%
YoY %	21.72%	51.55%	85.06%	-71.10%	23.87%	36.52%	-	-
Horiz. %	166.85%	137.08%	90.45%	48.88%	169.10%	136.52%	100.00%	-
DPS	31.00	24.00	16.00	8.00	34.00	26.00	18.00	43.53%
YoY %	29.17%	50.00%	100.00%	-76.47%	30.77%	44.44%	-	-
Horiz. %	172.22%	133.33%	88.89%	44.44%	188.89%	144.44%	100.00%	-
NAPS	3.64	3.66	3.67	3.68	3.67	3.68	3.71	-1.25%
YoY %	-0.55%	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	-	-
Horiz. %	98.11%	98.65%	98.92%	99.19%	98.92%	99.19%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 849,695
RPS	206.38	152.49	102.16	52.22	205.80	154.44	104.57	57.14%
YoY %	35.34%	49.27%	95.63%	-74.63%	33.26%	47.69%	-	-
Horiz. %	197.36%	145.83%	97.70%	49.94%	196.81%	147.69%	100.00%	-
EPS	18.93	15.58	10.28	5.53	19.21	15.46	11.35	40.50%
YoY %	21.50%	51.56%	85.90%	-71.21%	24.26%	36.21%	-	-
Horiz. %	166.78%	137.27%	90.57%	48.72%	169.25%	136.21%	100.00%	-
DPS	19.76	15.30	10.20	5.10	21.67	16.57	11.47	43.56%
YoY %	29.15%	50.00%	100.00%	-76.47%	30.78%	44.46%	-	-
Horiz. %	172.28%	133.39%	88.93%	44.46%	188.93%	144.46%	100.00%	-
NAPS	2.3204	2.3332	2.3395	2.3459	2.3395	2.3459	2.365	-1.25%
YoY %	-0.55%	-0.27%	-0.27%	0.27%	-0.27%	-0.81%	-	-
Horiz. %	98.11%	98.66%	98.92%	99.19%	98.92%	99.19%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	8.88	9.00	8.46	9.85	9.76	10.30	9.85	-
P/RPS	2.74	3.76	5.28	12.02	3.02	4.25	6.00	-40.61%
YoY %	-27.13%	-28.79%	-56.07%	298.01%	-28.94%	-29.17%	-	-
Horiz. %	45.67%	62.67%	88.00%	200.33%	50.33%	70.83%	100.00%	-
P/EPS	29.90	36.83	52.47	113.57	32.40	42.47	55.33	-33.58%
YoY %	-18.82%	-29.81%	-53.80%	250.52%	-23.71%	-23.24%	-	-
Horiz. %	54.04%	66.56%	94.83%	205.26%	58.56%	76.76%	100.00%	-
EY	3.34	2.72	1.91	0.88	3.09	2.35	1.81	50.27%
YoY %	22.79%	42.41%	117.05%	-71.52%	31.49%	29.83%	-	-
Horiz. %	184.53%	150.28%	105.52%	48.62%	170.72%	129.83%	100.00%	-
DY	3.49	2.67	1.89	0.81	3.48	2.52	1.83	53.60%
YoY %	30.71%	41.27%	133.33%	-76.72%	38.10%	37.70%	-	-
Horiz. %	190.71%	145.90%	103.28%	44.26%	190.16%	137.70%	100.00%	-
P/NAPS	2.44	2.46	2.31	2.68	2.66	2.80	2.65	-5.34%
YoY %	-0.81%	6.49%	-13.81%	0.75%	-5.00%	5.66%	-	-
Horiz. %	92.08%	92.83%	87.17%	101.13%	100.38%	105.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	29/02/16	18/11/15	27/08/15	20/05/15	26/02/15	18/11/14	02/09/14	-
Price	9.08	9.20	9.50	9.50	10.40	10.14	10.30	-
P/RPS	2.80	3.85	5.93	11.60	3.22	4.19	6.28	-41.55%
YoY %	-27.27%	-35.08%	-48.88%	260.25%	-23.15%	-33.28%	-	-
Horiz. %	44.59%	61.31%	94.43%	184.71%	51.27%	66.72%	100.00%	-
P/EPS	30.58	37.64	58.92	109.54	34.52	41.81	57.86	-34.55%
YoY %	-18.76%	-36.12%	-46.21%	217.32%	-17.44%	-27.74%	-	-
Horiz. %	52.85%	65.05%	101.83%	189.32%	59.66%	72.26%	100.00%	-
EY	3.27	2.66	1.70	0.91	2.90	2.39	1.73	52.69%
YoY %	22.93%	56.47%	86.81%	-68.62%	21.34%	38.15%	-	-
Horiz. %	189.02%	153.76%	98.27%	52.60%	167.63%	138.15%	100.00%	-
DY	3.41	2.61	1.68	0.84	3.27	2.56	1.75	55.81%
YoY %	30.65%	55.36%	100.00%	-74.31%	27.73%	46.29%	-	-
Horiz. %	194.86%	149.14%	96.00%	48.00%	186.86%	146.29%	100.00%	-
P/NAPS	2.49	2.51	2.59	2.58	2.83	2.76	2.78	-7.06%
YoY %	-0.80%	-3.09%	0.39%	-8.83%	2.54%	-0.72%	-	-
Horiz. %	89.57%	90.29%	93.17%	92.81%	101.80%	99.28%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:40:00

EMA 5

5 Mins

SELL

2024-07-03 15:20:00

ADX

10 Mins

BUY

2024-07-03 14:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 14:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

885

PTRANS

PERAK TRANSIT BERHAD

885

MPI

MALAYSIAN PACIFIC INDUSTRIES

843

HLIND

HONG LEONG INDUSTRIES BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

682

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

551

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

516

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More