[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 51.57%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,280,867 1,672,478 1,915,833 2,032,515 2,058,478 2,101,826 2,049,916 1.43%
PBT -239,149 -176,216 70,611 280,241 274,807 344,819 330,858 -
Tax 42,590 41,993 -27,059 -72,426 -68,444 -88,468 -87,501 -
NP -196,559 -134,223 43,552 207,815 206,363 256,351 243,357 -
-
NP to SH -197,534 -135,036 42,735 207,661 206,061 255,965 243,283 -
-
Tax Rate - - 38.32% 25.84% 24.91% 25.66% 26.45% -
Total Cost 2,477,426 1,806,701 1,872,281 1,824,700 1,852,115 1,845,475 1,806,559 4.29%
-
Net Worth 2,353,655 2,922,950 3,033,411 3,109,883 3,126,877 3,177,859 3,135,374 -3.74%
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 42,484 203,926 220,920 67,975 203,926 -
Div Payout % - - 99.41% 98.20% 107.21% 26.56% 83.82% -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,353,655 2,922,950 3,033,411 3,109,883 3,126,877 3,177,859 3,135,374 -3.74%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -8.62% -8.03% 2.27% 10.22% 10.03% 12.20% 11.87% -
ROE -8.39% -4.62% 1.41% 6.68% 6.59% 8.05% 7.76% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 268.43 196.83 225.47 239.21 242.26 247.36 241.25 1.43%
EPS -23.30 -15.90 5.00 24.40 24.30 30.10 28.60 -
DPS 0.00 0.00 5.00 24.00 26.00 8.00 24.00 -
NAPS 2.77 3.44 3.57 3.66 3.68 3.74 3.69 -3.74%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 170.51 125.03 143.22 151.95 153.89 157.13 153.25 1.43%
EPS -14.77 -10.10 3.19 15.52 15.40 19.14 18.19 -
DPS 0.00 0.00 3.18 15.25 16.52 5.08 15.25 -
NAPS 1.7595 2.1851 2.2677 2.3249 2.3376 2.3757 2.3439 -3.74%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.78 6.76 7.92 9.00 10.30 9.42 8.90 -
P/RPS 0.66 3.43 3.51 3.76 4.25 3.81 3.69 -20.49%
P/EPS -7.66 -42.54 157.47 36.83 42.47 31.27 31.08 -
EY -13.06 -2.35 0.64 2.72 2.35 3.20 3.22 -
DY 0.00 0.00 0.63 2.67 2.52 0.85 2.70 -
P/NAPS 0.64 1.97 2.22 2.46 2.80 2.52 2.41 -16.19%
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/06/20 30/11/17 29/11/16 18/11/15 18/11/14 19/11/13 22/11/12 -
Price 2.52 6.86 7.30 9.20 10.14 9.85 9.62 -
P/RPS 0.94 3.49 3.24 3.85 4.19 3.98 3.99 -17.52%
P/EPS -10.84 -43.17 145.15 37.64 41.81 32.70 33.60 -
EY -9.23 -2.32 0.69 2.66 2.39 3.06 2.98 -
DY 0.00 0.00 0.68 2.61 2.56 0.81 2.49 -
P/NAPS 0.91 1.99 2.04 2.51 2.76 2.63 2.61 -13.09%

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