[MCEMENT] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -71.21%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 546,829 561,854 669,780 696,087 676,628 644,941 644,198 -2.69%
PBT -83,208 -63,449 30,750 99,355 97,186 73,369 87,114 -
Tax 14,543 14,572 -9,927 -25,421 -23,366 -18,929 -22,369 -
NP -68,665 -48,877 20,823 73,934 73,820 54,440 64,745 -
-
NP to SH -68,732 -48,934 20,653 73,692 73,928 54,304 64,818 -
-
Tax Rate - - 32.28% 25.59% 24.04% 25.80% 25.68% -
Total Cost 615,494 610,731 648,957 622,153 602,808 590,501 579,453 1.01%
-
Net Worth 2,778,502 3,007,920 3,050,404 3,126,877 1,937,304 3,109,883 3,092,889 -1.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 25,490 67,975 76,472 67,975 67,975 -
Div Payout % - - 123.42% 92.24% 103.44% 125.18% 104.87% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,778,502 3,007,920 3,050,404 3,126,877 1,937,304 3,109,883 3,092,889 -1.76%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -12.56% -8.70% 3.11% 10.62% 10.91% 8.44% 10.05% -
ROE -2.47% -1.63% 0.68% 2.36% 3.82% 1.75% 2.10% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 64.36 66.12 78.83 81.92 79.63 75.90 75.82 -2.69%
EPS -8.10 -5.80 2.40 8.70 8.70 6.40 7.60 -
DPS 0.00 0.00 3.00 8.00 9.00 8.00 8.00 -
NAPS 3.27 3.54 3.59 3.68 2.28 3.66 3.64 -1.76%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.88 42.00 50.07 52.04 50.58 48.21 48.16 -2.69%
EPS -5.14 -3.66 1.54 5.51 5.53 4.06 4.85 -
DPS 0.00 0.00 1.91 5.08 5.72 5.08 5.08 -
NAPS 2.0772 2.2487 2.2804 2.3376 1.4483 2.3249 2.3122 -1.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.36 6.70 9.00 9.85 9.04 9.96 7.20 -
P/RPS 6.77 10.13 11.42 12.02 11.35 13.12 9.50 -5.48%
P/EPS -53.90 -116.34 370.27 113.57 103.90 155.84 94.38 -
EY -1.86 -0.86 0.27 0.88 0.96 0.64 1.06 -
DY 0.00 0.00 0.33 0.81 1.00 0.80 1.11 -
P/NAPS 1.33 1.89 2.51 2.68 3.96 2.72 1.98 -6.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 22/05/17 23/05/16 20/05/15 22/05/14 22/05/13 29/05/12 -
Price 3.90 5.75 8.46 9.50 9.40 10.98 7.07 -
P/RPS 6.06 8.70 10.73 11.60 11.80 14.47 9.33 -6.93%
P/EPS -48.21 -99.84 348.06 109.54 108.04 171.80 92.68 -
EY -2.07 -1.00 0.29 0.91 0.93 0.58 1.08 -
DY 0.00 0.00 0.35 0.84 0.96 0.73 1.13 -
P/NAPS 1.19 1.62 2.36 2.58 4.12 3.00 1.94 -7.81%

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