[MCEMENT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 49.97%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 658,804 665,548 717,218 728,872 696,963 667,415 591,193 1.81%
PBT 34,573 85,747 103,722 110,036 110,387 104,093 91,429 -14.95%
Tax -15,946 -22,417 -26,323 -28,416 -28,340 -27,210 -16,793 -0.85%
NP 18,627 63,330 77,399 81,620 82,047 76,883 74,636 -20.63%
-
NP to SH 18,355 63,319 77,327 81,439 82,093 77,195 75,624 -21.00%
-
Tax Rate 46.12% 26.14% 25.38% 25.82% 25.67% 26.14% 18.37% -
Total Cost 640,177 602,218 639,819 647,252 614,916 590,532 516,557 3.63%
-
Net Worth 3,041,908 3,118,380 3,152,368 3,126,877 3,101,386 3,053,867 3,118,428 -0.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,993 67,975 76,472 67,975 67,975 67,863 67,976 -20.61%
Div Payout % 92.58% 107.35% 98.90% 83.47% 82.80% 87.91% 89.89% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,041,908 3,118,380 3,152,368 3,126,877 3,101,386 3,053,867 3,118,428 -0.41%
NOSH 849,695 849,695 849,695 849,695 849,695 848,296 849,707 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.83% 9.52% 10.79% 11.20% 11.77% 11.52% 12.62% -
ROE 0.60% 2.03% 2.45% 2.60% 2.65% 2.53% 2.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 77.53 78.33 84.41 85.78 82.03 78.68 69.58 1.81%
EPS 2.20 7.50 9.10 9.60 9.70 9.10 8.90 -20.76%
DPS 2.00 8.00 9.00 8.00 8.00 8.00 8.00 -20.61%
NAPS 3.58 3.67 3.71 3.68 3.65 3.60 3.67 -0.41%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.43 49.93 53.81 54.68 52.29 50.07 44.35 1.82%
EPS 1.38 4.75 5.80 6.11 6.16 5.79 5.67 -20.96%
DPS 1.27 5.10 5.74 5.10 5.10 5.09 5.10 -20.66%
NAPS 2.2822 2.3395 2.365 2.3459 2.3268 2.2911 2.3396 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.83 8.46 9.85 10.18 7.30 7.45 6.79 -
P/RPS 10.10 10.80 11.67 11.87 8.90 9.47 9.76 0.57%
P/EPS 362.47 113.53 108.24 106.21 75.56 81.87 76.29 29.62%
EY 0.28 0.88 0.92 0.94 1.32 1.22 1.31 -22.65%
DY 0.26 0.95 0.91 0.79 1.10 1.07 1.18 -22.26%
P/NAPS 2.19 2.31 2.65 2.77 2.00 2.07 1.85 2.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 02/09/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 8.05 9.50 10.30 9.11 8.60 7.01 6.95 -
P/RPS 10.38 12.13 12.20 10.62 10.48 8.91 9.99 0.63%
P/EPS 372.65 127.48 113.18 95.05 89.01 77.03 78.09 29.72%
EY 0.27 0.78 0.88 1.05 1.12 1.30 1.28 -22.82%
DY 0.25 0.84 0.87 0.88 0.93 1.14 1.15 -22.43%
P/NAPS 2.25 2.59 2.78 2.48 2.36 1.95 1.89 2.94%

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