[MCEMENT] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -22.56%
YoY- -36.16%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,922,954 2,234,230 2,317,248 2,717,769 2,710,879 2,872,433 2,772,714 -5.46%
PBT -200,533 -348,498 -112,425 227,127 329,377 532,393 455,656 -
Tax 33,506 75,306 57,886 -72,379 -87,325 -150,116 -116,898 -
NP -167,027 -273,192 -54,539 154,748 242,052 382,277 338,758 -
-
NP to SH -168,141 -274,661 -55,359 154,332 241,752 382,142 337,837 -
-
Tax Rate - - - 31.87% 26.51% 28.20% 25.65% -
Total Cost 2,089,981 2,507,422 2,371,787 2,563,021 2,468,827 2,490,156 2,433,956 -2.31%
-
Net Worth 2,379,145 2,702,030 2,965,435 2,986,858 3,118,380 3,152,368 3,126,877 -4.11%
Dividend
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 170,077 271,902 365,368 314,387 -
Div Payout % - - - 110.20% 112.47% 95.61% 93.06% -
Equity
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,379,145 2,702,030 2,965,435 2,986,858 3,118,380 3,152,368 3,126,877 -4.11%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -8.69% -12.23% -2.35% 5.69% 8.93% 13.31% 12.22% -
ROE -7.07% -10.16% -1.87% 5.17% 7.75% 12.12% 10.80% -
Per Share
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 226.31 262.94 272.72 325.75 319.04 338.05 326.32 -5.46%
EPS -19.79 -32.32 -6.52 18.50 28.45 44.97 39.76 -
DPS 0.00 0.00 0.00 20.39 32.00 43.00 37.00 -
NAPS 2.80 3.18 3.49 3.58 3.67 3.71 3.68 -4.11%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 143.76 167.03 173.23 203.17 202.66 214.74 207.28 -5.46%
EPS -12.57 -20.53 -4.14 11.54 18.07 28.57 25.26 -
DPS 0.00 0.00 0.00 12.71 20.33 27.31 23.50 -
NAPS 1.7786 2.02 2.2169 2.2329 2.3312 2.3566 2.3376 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.95 3.10 5.55 7.83 8.46 9.85 10.18 -
P/RPS 1.30 1.18 2.04 2.40 2.65 2.91 3.12 -12.58%
P/EPS -14.91 -9.59 -85.19 42.33 29.73 21.90 25.60 -
EY -6.71 -10.43 -1.17 2.36 3.36 4.57 3.91 -
DY 0.00 0.00 0.00 2.60 3.78 4.37 3.63 -
P/NAPS 1.05 0.97 1.59 2.19 2.31 2.65 2.77 -13.85%
Price Multiplier on Announcement Date
31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/02/20 30/08/18 29/08/17 30/08/16 27/08/15 02/09/14 27/08/13 -
Price 3.62 3.25 5.50 8.05 9.50 10.30 9.11 -
P/RPS 1.60 1.24 2.02 2.47 2.98 3.05 2.79 -8.19%
P/EPS -18.29 -10.05 -84.42 43.52 33.39 22.90 22.91 -
EY -5.47 -9.95 -1.18 2.30 2.99 4.37 4.36 -
DY 0.00 0.00 0.00 2.53 3.37 4.17 4.06 -
P/NAPS 1.29 1.02 1.58 2.25 2.59 2.78 2.48 -9.55%

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