[MCEMENT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -36.77%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 126,039 576,355 636,372 718,305 684,612 750,574 690,146 -20.28%
PBT -79,717 -102,821 3,670 66,665 70,376 170,071 138,894 -
Tax 13,242 23,459 30,507 -21,918 -20,732 -59,304 -32,761 -
NP -66,475 -79,362 34,177 44,747 49,644 110,767 106,133 -
-
NP to SH -65,358 -80,124 33,938 44,674 49,935 110,665 105,722 -
-
Tax Rate - - -831.25% 32.88% 29.46% 34.87% 23.59% -
Total Cost 192,514 655,717 602,195 673,558 634,968 639,807 584,013 -13.75%
-
Net Worth 2,285,679 2,846,478 3,058,901 3,092,889 3,118,380 3,211,847 3,169,362 -4.26%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 59,478 67,975 144,448 110,460 -
Div Payout % - - - 133.14% 136.13% 130.53% 104.48% -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,285,679 2,846,478 3,058,901 3,092,889 3,118,380 3,211,847 3,169,362 -4.26%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -52.74% -13.77% 5.37% 6.23% 7.25% 14.76% 15.38% -
ROE -2.86% -2.81% 1.11% 1.44% 1.60% 3.45% 3.34% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.83 67.83 74.89 84.54 80.57 88.33 81.22 -20.28%
EPS -7.70 -9.40 4.00 5.30 5.90 13.00 12.40 -
DPS 0.00 0.00 0.00 7.00 8.00 17.00 13.00 -
NAPS 2.69 3.35 3.60 3.64 3.67 3.78 3.73 -4.26%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.46 43.24 47.74 53.89 51.36 56.31 51.78 -20.27%
EPS -4.90 -6.01 2.55 3.35 3.75 8.30 7.93 -
DPS 0.00 0.00 0.00 4.46 5.10 10.84 8.29 -
NAPS 1.7148 2.1355 2.2949 2.3204 2.3395 2.4097 2.3778 -4.26%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.40 6.20 7.19 8.88 9.76 8.57 9.62 -
P/RPS 16.18 9.14 9.60 10.50 12.11 9.70 11.84 4.25%
P/EPS -31.20 -65.75 180.01 168.90 166.08 65.80 77.32 -
EY -3.20 -1.52 0.56 0.59 0.60 1.52 1.29 -
DY 0.00 0.00 0.00 0.79 0.82 1.98 1.35 -
P/NAPS 0.89 1.85 2.00 2.44 2.66 2.27 2.58 -13.22%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 23/02/18 22/02/17 29/02/16 26/02/15 25/02/14 20/02/13 -
Price 1.82 5.29 6.49 9.08 10.40 8.54 9.19 -
P/RPS 12.27 7.80 8.67 10.74 12.91 9.67 11.31 1.09%
P/EPS -23.66 -56.10 162.49 172.70 176.97 65.57 73.86 -
EY -4.23 -1.78 0.62 0.58 0.57 1.53 1.35 -
DY 0.00 0.00 0.00 0.77 0.77 1.99 1.41 -
P/NAPS 0.68 1.58 1.80 2.49 2.83 2.26 2.46 -15.75%

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