[MCEMENT] QoQ 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- 9.7%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 728,013 728,872 644,941 690,146 708,755 696,963 644,198 8.48%
PBT 161,414 110,036 73,369 138,894 133,357 110,387 87,114 50.80%
Tax -41,123 -28,416 -18,929 -32,761 -36,792 -28,340 -22,369 50.01%
NP 120,291 81,620 54,440 106,133 96,565 82,047 64,745 51.07%
-
NP to SH 120,222 81,439 54,304 105,722 96,372 82,093 64,818 50.90%
-
Tax Rate 25.48% 25.82% 25.80% 23.59% 27.59% 25.67% 25.68% -
Total Cost 607,722 647,252 590,501 584,013 612,190 614,916 579,453 3.22%
-
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 67,975 110,460 67,975 67,975 67,975 0.00%
Div Payout % 56.54% 83.47% 125.18% 104.48% 70.53% 82.80% 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 16.52% 11.20% 8.44% 15.38% 13.62% 11.77% 10.05% -
ROE 3.78% 2.60% 1.75% 3.34% 3.07% 2.65% 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 85.68 85.78 75.90 81.22 83.41 82.03 75.82 8.48%
EPS 14.20 9.60 6.40 12.40 11.30 9.70 7.60 51.64%
DPS 8.00 8.00 8.00 13.00 8.00 8.00 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 54.42 54.49 48.21 51.59 52.99 52.10 48.16 8.47%
EPS 8.99 6.09 4.06 7.90 7.20 6.14 4.85 50.83%
DPS 5.08 5.08 5.08 8.26 5.08 5.08 5.08 0.00%
NAPS 2.3757 2.3376 2.3249 2.3694 2.3439 2.3185 2.3122 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 10.99 11.87 13.12 11.84 10.67 8.90 9.50 10.19%
P/EPS 66.58 106.21 155.84 77.32 78.47 75.56 94.38 -20.73%
EY 1.50 0.94 0.64 1.29 1.27 1.32 1.06 26.01%
DY 0.85 0.79 0.80 1.35 0.90 1.10 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 11.50 10.62 14.47 11.31 11.53 10.48 9.33 14.94%
P/EPS 69.62 95.05 171.80 73.86 84.82 89.01 92.68 -17.35%
EY 1.44 1.05 0.58 1.35 1.18 1.12 1.08 21.12%
DY 0.81 0.88 0.73 1.41 0.83 0.93 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