[MCEMENT] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.39%
YoY- 35.16%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 670,880 664,632 728,013 708,755 625,527 568,091 618,319 1.36%
PBT 95,139 73,899 161,414 133,357 97,214 102,142 126,472 -4.63%
Tax -24,588 -18,755 -41,123 -36,792 -25,349 -12,197 -9,715 16.73%
NP 70,551 55,144 120,291 96,565 71,865 89,945 116,757 -8.04%
-
NP to SH 70,650 54,806 120,222 96,372 71,302 91,148 116,951 -8.05%
-
Tax Rate 25.84% 25.38% 25.48% 27.59% 26.08% 11.94% 7.68% -
Total Cost 600,329 609,488 607,722 612,190 553,662 478,146 501,562 3.03%
-
Net Worth 3,109,883 3,126,877 3,177,859 3,135,374 3,064,288 3,143,328 3,218,286 -0.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 67,975 67,975 67,975 67,975 67,906 68,148 - -
Div Payout % 96.21% 124.03% 56.54% 70.53% 95.24% 74.77% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,109,883 3,126,877 3,177,859 3,135,374 3,064,288 3,143,328 3,218,286 -0.56%
NOSH 849,695 849,695 849,695 849,695 848,833 851,850 853,656 -0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.52% 8.30% 16.52% 13.62% 11.49% 15.83% 18.88% -
ROE 2.27% 1.75% 3.78% 3.07% 2.33% 2.90% 3.63% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.96 78.22 85.68 83.41 73.69 66.69 72.43 1.44%
EPS 8.30 6.50 14.20 11.30 8.40 10.70 13.70 -8.00%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 0.00 -
NAPS 3.66 3.68 3.74 3.69 3.61 3.69 3.77 -0.49%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 50.15 49.69 54.42 52.99 46.76 42.47 46.22 1.36%
EPS 5.28 4.10 8.99 7.20 5.33 6.81 8.74 -8.05%
DPS 5.08 5.08 5.08 5.08 5.08 5.09 0.00 -
NAPS 2.3249 2.3376 2.3757 2.3439 2.2908 2.3499 2.4059 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 9.00 10.30 9.42 8.90 6.56 7.89 6.27 -
P/RPS 11.40 13.17 10.99 10.67 8.90 11.83 8.66 4.68%
P/EPS 108.24 159.69 66.58 78.47 78.10 73.74 45.77 15.41%
EY 0.92 0.63 1.50 1.27 1.28 1.36 2.19 -13.45%
DY 0.89 0.78 0.85 0.90 1.22 1.01 0.00 -
P/NAPS 2.46 2.80 2.52 2.41 1.82 2.14 1.66 6.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 19/11/13 22/11/12 22/11/11 29/11/10 19/11/09 -
Price 9.20 10.14 9.85 9.62 6.59 7.90 6.20 -
P/RPS 11.65 12.96 11.50 11.53 8.94 11.85 8.56 5.26%
P/EPS 110.65 157.21 69.62 84.82 78.45 73.83 45.26 16.05%
EY 0.90 0.64 1.44 1.18 1.27 1.35 2.21 -13.89%
DY 0.87 0.79 0.81 0.83 1.21 1.01 0.00 -
P/NAPS 2.51 2.76 2.63 2.61 1.83 2.14 1.64 7.34%

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