[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.04%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,158,048 2,187,254 2,657,168 2,723,270 2,787,692 2,747,626 2,682,322 -3.55%
PBT -381,688 -242,766 130,646 370,204 401,816 366,810 395,002 -
Tax 76,838 57,130 -51,746 -95,676 -99,378 -94,690 -101,418 -
NP -304,850 -185,636 78,900 274,528 302,438 272,120 293,584 -
-
NP to SH -305,050 -186,048 78,016 274,022 302,510 271,486 293,822 -
-
Tax Rate - - 39.61% 25.84% 24.73% 25.81% 25.68% -
Total Cost 2,462,898 2,372,890 2,578,268 2,448,742 2,485,254 2,475,506 2,388,738 0.51%
-
Net Worth 2,702,030 2,965,435 3,041,908 3,118,380 3,152,368 3,126,877 3,101,386 -2.27%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 84,969 271,902 305,890 135,951 305,890 -
Div Payout % - - 108.91% 99.23% 101.12% 50.08% 104.11% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,702,030 2,965,435 3,041,908 3,118,380 3,152,368 3,126,877 3,101,386 -2.27%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -14.13% -8.49% 2.97% 10.08% 10.85% 9.90% 10.95% -
ROE -11.29% -6.27% 2.56% 8.79% 9.60% 8.68% 9.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 253.98 257.42 312.72 320.50 328.08 323.37 315.68 -3.55%
EPS -36.00 -21.80 9.20 32.20 35.60 32.00 34.60 -
DPS 0.00 0.00 10.00 32.00 36.00 16.00 36.00 -
NAPS 3.18 3.49 3.58 3.67 3.71 3.68 3.65 -2.27%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.35 163.54 198.67 203.61 208.43 205.44 200.55 -3.55%
EPS -22.81 -13.91 5.83 20.49 22.62 20.30 21.97 -
DPS 0.00 0.00 6.35 20.33 22.87 10.16 22.87 -
NAPS 2.0203 2.2172 2.2744 2.3316 2.357 2.3379 2.3189 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.10 5.55 7.83 8.46 9.85 10.18 7.30 -
P/RPS 1.22 2.16 2.50 2.64 3.00 3.15 2.31 -10.08%
P/EPS -8.63 -25.35 85.28 26.23 27.67 31.86 21.11 -
EY -11.58 -3.95 1.17 3.81 3.61 3.14 4.74 -
DY 0.00 0.00 1.28 3.78 3.65 1.57 4.93 -
P/NAPS 0.97 1.59 2.19 2.31 2.65 2.77 2.00 -11.35%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 30/08/16 27/08/15 02/09/14 27/08/13 28/08/12 -
Price 3.25 5.50 8.05 9.50 10.30 9.11 8.60 -
P/RPS 1.28 2.14 2.57 2.96 3.14 2.82 2.72 -11.80%
P/EPS -9.05 -25.12 87.67 29.46 28.93 28.51 24.87 -
EY -11.05 -3.98 1.14 3.39 3.46 3.51 4.02 -
DY 0.00 0.00 1.24 3.37 3.50 1.76 4.19 -
P/NAPS 1.02 1.58 2.25 2.59 2.78 2.48 2.36 -13.04%

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