[MCEMENT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -43.36%
YoY- -66.07%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,317,248 2,444,279 2,552,205 2,634,138 2,717,769 2,724,513 2,750,820 -10.81%
PBT -112,425 -19,918 74,281 137,276 227,127 278,301 346,906 -
Tax 57,886 27,947 3,448 -48,977 -72,379 -78,850 -94,344 -
NP -54,539 8,029 77,729 88,299 154,748 199,451 252,562 -
-
NP to SH -55,359 7,086 76,673 87,409 154,332 199,296 252,335 -
-
Tax Rate - - -4.64% 35.68% 31.87% 28.33% 27.20% -
Total Cost 2,371,787 2,436,250 2,474,476 2,545,839 2,563,021 2,525,062 2,498,258 -3.40%
-
Net Worth 2,965,435 3,007,920 3,058,901 3,033,411 2,986,858 3,089,344 3,092,889 -2.76%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 16,993 42,484 118,975 170,077 221,366 263,526 -
Div Payout % - 239.82% 55.41% 136.11% 110.20% 111.07% 104.44% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,965,435 3,007,920 3,058,901 3,033,411 2,986,858 3,089,344 3,092,889 -2.76%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.35% 0.33% 3.05% 3.35% 5.69% 7.32% 9.18% -
ROE -1.87% 0.24% 2.51% 2.88% 5.17% 6.45% 8.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 272.72 287.67 300.37 310.01 325.75 316.60 323.74 -10.81%
EPS -6.52 0.83 9.02 10.29 18.50 23.16 29.70 -
DPS 0.00 2.00 5.00 14.00 20.39 26.00 31.00 -
NAPS 3.49 3.54 3.60 3.57 3.58 3.59 3.64 -2.76%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 173.85 183.38 191.48 197.62 203.90 204.40 206.38 -10.81%
EPS -4.15 0.53 5.75 6.56 11.58 14.95 18.93 -
DPS 0.00 1.27 3.19 8.93 12.76 16.61 19.77 -
NAPS 2.2248 2.2567 2.2949 2.2758 2.2409 2.3178 2.3204 -2.76%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.55 6.70 7.19 7.92 7.83 9.00 8.88 -
P/RPS 2.04 2.33 2.39 2.55 2.40 2.84 2.74 -17.86%
P/EPS -85.19 803.41 79.68 76.99 42.33 38.86 29.90 -
EY -1.17 0.12 1.26 1.30 2.36 2.57 3.34 -
DY 0.00 0.30 0.70 1.77 2.60 2.89 3.49 -
P/NAPS 1.59 1.89 2.00 2.22 2.19 2.51 2.44 -24.85%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 22/05/17 22/02/17 29/11/16 30/08/16 23/05/16 29/02/16 -
Price 5.50 5.75 6.49 7.30 8.05 8.46 9.08 -
P/RPS 2.02 2.00 2.16 2.35 2.47 2.67 2.80 -19.57%
P/EPS -84.42 689.49 71.92 70.96 43.52 36.53 30.58 -
EY -1.18 0.15 1.39 1.41 2.30 2.74 3.27 -
DY 0.00 0.35 0.77 1.92 2.53 3.07 3.41 -
P/NAPS 1.58 1.62 1.80 2.04 2.25 2.36 2.49 -26.17%

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