[MCEMENT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.7%
YoY- -9.94%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 718,305 684,612 750,574 690,146 656,851 617,184 624,483 2.35%
PBT 66,665 70,376 170,071 138,894 144,478 94,794 123,983 -9.82%
Tax -21,918 -20,732 -59,304 -32,761 -26,317 -15,422 -6,123 23.66%
NP 44,747 49,644 110,767 106,133 118,161 79,372 117,860 -14.89%
-
NP to SH 44,674 49,935 110,665 105,722 117,386 80,513 119,577 -15.12%
-
Tax Rate 32.88% 29.46% 34.87% 23.59% 18.22% 16.27% 4.94% -
Total Cost 673,558 634,968 639,807 584,013 538,690 537,812 506,623 4.85%
-
Net Worth 3,092,889 3,118,380 3,211,847 3,169,362 3,113,280 3,076,444 3,188,746 -0.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 59,478 67,975 144,448 110,460 85,062 84,750 195,056 -17.95%
Div Payout % 133.14% 136.13% 130.53% 104.48% 72.46% 105.26% 163.12% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 3,092,889 3,118,380 3,211,847 3,169,362 3,113,280 3,076,444 3,188,746 -0.50%
NOSH 849,695 849,695 849,695 849,695 850,623 847,505 848,070 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.23% 7.25% 14.76% 15.38% 17.99% 12.86% 18.87% -
ROE 1.44% 1.60% 3.45% 3.34% 3.77% 2.62% 3.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.54 80.57 88.33 81.22 77.22 72.82 73.64 2.32%
EPS 5.30 5.90 13.00 12.40 13.80 9.50 14.10 -15.04%
DPS 7.00 8.00 17.00 13.00 10.00 10.00 23.00 -17.97%
NAPS 3.64 3.67 3.78 3.73 3.66 3.63 3.76 -0.53%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.71 51.19 56.12 51.60 49.11 46.15 46.69 2.36%
EPS 3.34 3.73 8.27 7.90 8.78 6.02 8.94 -15.12%
DPS 4.45 5.08 10.80 8.26 6.36 6.34 14.58 -17.93%
NAPS 2.3125 2.3316 2.4014 2.3697 2.3277 2.3002 2.3842 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 8.88 9.76 8.57 9.62 7.00 7.67 6.25 -
P/RPS 10.50 12.11 9.70 11.84 9.07 10.53 8.49 3.60%
P/EPS 168.90 166.08 65.80 77.32 50.72 80.74 44.33 24.96%
EY 0.59 0.60 1.52 1.29 1.97 1.24 2.26 -20.04%
DY 0.79 0.82 1.98 1.35 1.43 1.30 3.68 -22.61%
P/NAPS 2.44 2.66 2.27 2.58 1.91 2.11 1.66 6.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 20/02/13 22/02/12 23/02/11 25/02/10 -
Price 9.08 10.40 8.54 9.19 7.37 7.32 6.30 -
P/RPS 10.74 12.91 9.67 11.31 9.54 10.05 8.56 3.85%
P/EPS 172.70 176.97 65.57 73.86 53.41 77.05 44.68 25.26%
EY 0.58 0.57 1.53 1.35 1.87 1.30 2.24 -20.15%
DY 0.77 0.77 1.99 1.41 1.36 1.37 3.65 -22.83%
P/NAPS 2.49 2.83 2.26 2.46 2.01 2.02 1.68 6.77%

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