[MCEMENT] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
02-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.6%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 696,087 684,612 664,632 717,218 676,628 750,574 728,013 -2.94%
PBT 99,355 70,376 73,899 103,722 97,186 170,071 161,414 -27.66%
Tax -25,421 -20,732 -18,755 -26,323 -23,366 -59,304 -41,123 -27.45%
NP 73,934 49,644 55,144 77,399 73,820 110,767 120,291 -27.73%
-
NP to SH 73,692 49,935 54,806 77,327 73,928 110,665 120,222 -27.86%
-
Tax Rate 25.59% 29.46% 25.38% 25.38% 24.04% 34.87% 25.48% -
Total Cost 622,153 634,968 609,488 639,819 602,808 639,807 607,722 1.57%
-
Net Worth 3,126,877 3,118,380 3,126,877 3,152,368 1,937,304 3,211,847 3,177,859 -1.07%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 67,975 67,975 67,975 76,472 76,472 144,448 67,975 0.00%
Div Payout % 92.24% 136.13% 124.03% 98.90% 103.44% 130.53% 56.54% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,126,877 3,118,380 3,126,877 3,152,368 1,937,304 3,211,847 3,177,859 -1.07%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.62% 7.25% 8.30% 10.79% 10.91% 14.76% 16.52% -
ROE 2.36% 1.60% 1.75% 2.45% 3.82% 3.45% 3.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.92 80.57 78.22 84.41 79.63 88.33 85.68 -2.95%
EPS 8.70 5.90 6.50 9.10 8.70 13.00 14.20 -27.88%
DPS 8.00 8.00 8.00 9.00 9.00 17.00 8.00 0.00%
NAPS 3.68 3.67 3.68 3.71 2.28 3.78 3.74 -1.07%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.04 51.18 49.69 53.62 50.58 56.11 54.42 -2.93%
EPS 5.51 3.73 4.10 5.78 5.53 8.27 8.99 -27.86%
DPS 5.08 5.08 5.08 5.72 5.72 10.80 5.08 0.00%
NAPS 2.3376 2.3312 2.3376 2.3566 1.4483 2.4011 2.3757 -1.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 9.85 9.76 10.30 9.85 9.04 8.57 9.42 -
P/RPS 12.02 12.11 13.17 11.67 11.35 9.70 10.99 6.16%
P/EPS 113.57 166.08 159.69 108.24 103.90 65.80 66.58 42.80%
EY 0.88 0.60 0.63 0.92 0.96 1.52 1.50 -29.94%
DY 0.81 0.82 0.78 0.91 1.00 1.98 0.85 -3.16%
P/NAPS 2.68 2.66 2.80 2.65 3.96 2.27 2.52 4.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 26/02/15 18/11/14 02/09/14 22/05/14 25/02/14 19/11/13 -
Price 9.50 10.40 10.14 10.30 9.40 8.54 9.85 -
P/RPS 11.60 12.91 12.96 12.20 11.80 9.67 11.50 0.57%
P/EPS 109.54 176.97 157.21 113.18 108.04 65.57 69.62 35.31%
EY 0.91 0.57 0.64 0.88 0.93 1.53 1.44 -26.37%
DY 0.84 0.77 0.79 0.87 0.96 1.99 0.81 2.45%
P/NAPS 2.58 2.83 2.76 2.78 4.12 2.26 2.63 -1.27%

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