[MCEMENT] QoQ TTM Result on 31-Dec-2018

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 6.61%
YoY- -48.42%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,024,242 2,053,465 2,114,169 2,122,297 2,150,494 2,234,230 2,233,808 -6.35%
PBT -235,866 -327,980 -363,965 -405,388 -428,136 -348,498 -298,796 -14.57%
Tax 46,862 66,835 81,988 86,521 87,139 75,306 65,423 -19.92%
NP -189,004 -261,145 -281,977 -318,867 -340,997 -273,192 -233,373 -13.10%
-
NP to SH -190,184 -262,176 -282,690 -319,351 -341,936 -274,661 -234,958 -13.13%
-
Tax Rate - - - - - - - -
Total Cost 2,213,246 2,314,610 2,396,146 2,441,164 2,491,491 2,507,422 2,467,181 -6.97%
-
Net Worth 2,413,133 2,455,618 2,515,097 2,540,588 2,591,569 2,702,030 2,778,502 -8.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,413,133 2,455,618 2,515,097 2,540,588 2,591,569 2,702,030 2,778,502 -8.96%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.34% -12.72% -13.34% -15.02% -15.86% -12.23% -10.45% -
ROE -7.88% -10.68% -11.24% -12.57% -13.19% -10.16% -8.46% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 238.23 241.67 248.82 249.77 253.09 262.94 262.90 -6.35%
EPS -22.38 -30.86 -33.27 -37.58 -40.24 -32.32 -27.65 -13.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.89 2.96 2.99 3.05 3.18 3.27 -8.96%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 151.35 153.53 158.07 158.68 160.79 167.05 167.02 -6.35%
EPS -14.22 -19.60 -21.14 -23.88 -25.57 -20.54 -17.57 -13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8043 1.836 1.8805 1.8996 1.9377 2.0203 2.0774 -8.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.85 3.62 2.50 1.81 2.74 3.10 4.36 -
P/RPS 1.20 1.50 1.00 0.72 1.08 1.18 1.66 -19.43%
P/EPS -12.73 -11.73 -7.51 -4.82 -6.81 -9.59 -15.77 -13.29%
EY -7.85 -8.52 -13.31 -20.76 -14.69 -10.43 -6.34 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 0.84 0.61 0.90 0.97 1.33 -17.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 29/05/19 27/02/19 16/11/18 30/08/18 22/05/18 -
Price 3.28 3.39 3.73 1.89 2.02 3.25 3.90 -
P/RPS 1.38 1.40 1.50 0.76 0.80 1.24 1.48 -4.55%
P/EPS -14.65 -10.99 -11.21 -5.03 -5.02 -10.05 -14.10 2.58%
EY -6.82 -9.10 -8.92 -19.89 -19.92 -9.95 -7.09 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 1.26 0.63 0.66 1.02 1.19 -2.25%

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