[MCEMENT] QoQ TTM Result on 31-Mar-2019

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- 11.48%
YoY- -20.32%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,922,954 2,024,242 2,053,465 2,114,169 2,122,297 2,150,494 2,234,230 -9.49%
PBT -200,533 -235,866 -327,980 -363,965 -405,388 -428,136 -348,498 -30.74%
Tax 33,506 46,862 66,835 81,988 86,521 87,139 75,306 -41.63%
NP -167,027 -189,004 -261,145 -281,977 -318,867 -340,997 -273,192 -27.90%
-
NP to SH -168,141 -190,184 -262,176 -282,690 -319,351 -341,936 -274,661 -27.83%
-
Tax Rate - - - - - - - -
Total Cost 2,089,981 2,213,246 2,314,610 2,396,146 2,441,164 2,491,491 2,507,422 -11.40%
-
Net Worth 2,379,145 2,413,133 2,455,618 2,515,097 2,540,588 2,591,569 2,702,030 -8.11%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,379,145 2,413,133 2,455,618 2,515,097 2,540,588 2,591,569 2,702,030 -8.11%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.69% -9.34% -12.72% -13.34% -15.02% -15.86% -12.23% -
ROE -7.07% -7.88% -10.68% -11.24% -12.57% -13.19% -10.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 226.31 238.23 241.67 248.82 249.77 253.09 262.94 -9.49%
EPS -19.79 -22.38 -30.86 -33.27 -37.58 -40.24 -32.32 -27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.84 2.89 2.96 2.99 3.05 3.18 -8.11%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 143.76 151.33 153.51 158.05 158.66 160.77 167.03 -9.49%
EPS -12.57 -14.22 -19.60 -21.13 -23.87 -25.56 -20.53 -27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7786 1.804 1.8358 1.8802 1.8993 1.9374 2.02 -8.11%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.95 2.85 3.62 2.50 1.81 2.74 3.10 -
P/RPS 1.30 1.20 1.50 1.00 0.72 1.08 1.18 6.65%
P/EPS -14.91 -12.73 -11.73 -7.51 -4.82 -6.81 -9.59 34.09%
EY -6.71 -7.85 -8.52 -13.31 -20.76 -14.69 -10.43 -25.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 1.25 0.84 0.61 0.90 0.97 5.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 27/11/19 29/08/19 29/05/19 27/02/19 16/11/18 30/08/18 -
Price 3.62 3.28 3.39 3.73 1.89 2.02 3.25 -
P/RPS 1.60 1.38 1.40 1.50 0.76 0.80 1.24 18.46%
P/EPS -18.29 -14.65 -10.99 -11.21 -5.03 -5.02 -10.05 48.89%
EY -5.47 -6.82 -9.10 -8.92 -19.89 -19.92 -9.95 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.15 1.17 1.26 0.63 0.66 1.02 16.89%

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