[MCEMENT] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -3.01%

YoY- 2.36%

Quarter Report

LMCB 1Q 2013 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	2,724,513	2,762,549	2,884,087	2,740,805	2,593,991	2,379,239	2,422,115	1.97%
YoY %	-1.38%	-4.21%	5.23%	5.66%	9.03%	-1.77%	-	-
Horiz. %	112.48%	114.06%	119.07%	113.16%	107.10%	98.23%	100.00%	-
PBT	278,301	347,352	538,707	456,007	432,899	357,227	397,850	-5.77%
YoY %	-19.88%	-35.52%	18.14%	5.34%	21.18%	-10.21%	-	-
Horiz. %	69.95%	87.31%	135.40%	114.62%	108.81%	89.79%	100.00%	-
Tax	-78,850	-91,231	-152,209	-116,822	-101,245	-62,536	-33,334	15.41%
YoY %	13.57%	40.06%	-30.29%	-15.39%	-61.90%	-87.60%	-	-
Horiz. %	236.55%	273.69%	456.62%	350.46%	303.73%	187.60%	100.00%	-
NP	199,451	256,121	386,498	339,185	331,654	294,691	364,516	-9.55%
YoY %	-22.13%	-33.73%	13.95%	2.27%	12.54%	-19.16%	-	-
Horiz. %	54.72%	70.26%	106.03%	93.05%	90.98%	80.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,296	255,760	386,254	338,491	330,699	299,247	368,872	-9.74%
YoY %	-22.08%	-33.78%	14.11%	2.36%	10.51%	-18.88%	-	-
Horiz. %	54.03%	69.34%	104.71%	91.76%	89.65%	81.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.33%	26.26%	28.25%	25.62%	23.39%	17.51%	8.38%	-
YoY %	7.88%	-7.04%	10.27%	9.53%	33.58%	108.95%	-	-
Horiz. %	338.07%	313.37%	337.11%	305.73%	279.12%	208.95%	100.00%	-
Total Cost	2,525,062	2,506,428	2,497,589	2,401,620	2,262,337	2,084,548	2,057,599	3.46%
YoY %	0.74%	0.35%	4.00%	6.16%	8.53%	1.31%	-	-
Horiz. %	122.72%	121.81%	121.38%	116.72%	109.95%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,089,344	3,126,877	1,937,304	3,109,883	3,092,889	3,058,091	3,211,963	-0.64%
YoY %	-1.20%	61.40%	-37.70%	0.55%	1.14%	-4.79%	-	-
Horiz. %	96.18%	97.35%	60.32%	96.82%	96.29%	95.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	221,366	280,399	356,871	314,387	288,808	289,022	518,261	-13.20%
YoY %	-21.05%	-21.43%	13.51%	8.86%	-0.07%	-44.23%	-	-
Horiz. %	42.71%	54.10%	68.86%	60.66%	55.73%	55.77%	100.00%	-
Div Payout %	111.07%	109.63%	92.39%	92.88%	87.33%	96.58%	140.50%	-
YoY %	1.31%	18.66%	-0.53%	6.36%	-9.58%	-31.26%	-	-
Horiz. %	79.05%	78.03%	65.76%	66.11%	62.16%	68.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	3,089,344	3,126,877	1,937,304	3,109,883	3,092,889	3,058,091	3,211,963	-0.64%
YoY %	-1.20%	61.40%	-37.70%	0.55%	1.14%	-4.79%	-	-
Horiz. %	96.18%	97.35%	60.32%	96.82%	96.29%	95.21%	100.00%	-
NOSH	849,695	849,695	849,695	849,695	849,695	851,836	843,035	0.13%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.25%	1.04%	-	-
Horiz. %	100.79%	100.79%	100.79%	100.79%	100.79%	101.04%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	7.32%	9.27%	13.40%	12.38%	12.79%	12.39%	15.05%	-
YoY %	-21.04%	-30.82%	8.24%	-3.21%	3.23%	-17.67%	-	-
Horiz. %	48.64%	61.59%	89.04%	82.26%	84.98%	82.33%	100.00%	-
ROE	6.45%	8.18%	19.94%	10.88%	10.69%	9.79%	11.48%	-
YoY %	-21.15%	-58.98%	83.27%	1.78%	9.19%	-14.72%	-	-
Horiz. %	56.18%	71.25%	173.69%	94.77%	93.12%	85.28%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	316.60	325.12	339.43	322.56	305.28	279.31	287.31	1.62%
YoY %	-2.62%	-4.22%	5.23%	5.66%	9.30%	-2.78%	-	-
Horiz. %	110.19%	113.16%	118.14%	112.27%	106.25%	97.22%	100.00%	-
EPS	23.16	30.10	45.46	39.84	38.92	35.13	43.76	-10.05%
YoY %	-23.06%	-33.79%	14.11%	2.36%	10.79%	-19.72%	-	-
Horiz. %	52.93%	68.78%	103.88%	91.04%	88.94%	80.28%	100.00%	-
DPS	26.00	33.00	42.00	37.00	34.00	34.00	61.00	-13.23%
YoY %	-21.21%	-21.43%	13.51%	8.82%	0.00%	-44.26%	-	-
Horiz. %	42.62%	54.10%	68.85%	60.66%	55.74%	55.74%	100.00%	-
NAPS	3.59	3.68	2.28	3.66	3.64	3.59	3.81	-0.98%
YoY %	-2.45%	61.40%	-37.70%	0.55%	1.39%	-5.77%	-	-
Horiz. %	94.23%	96.59%	59.84%	96.06%	95.54%	94.23%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 849,695
RPS	203.71	206.55	215.64	204.93	193.95	177.89	181.10	1.97%
YoY %	-1.37%	-4.22%	5.23%	5.66%	9.03%	-1.77%	-	-
Horiz. %	112.48%	114.05%	119.07%	113.16%	107.10%	98.23%	100.00%	-
EPS	14.90	19.12	28.88	25.31	24.73	22.37	27.58	-9.74%
YoY %	-22.07%	-33.80%	14.11%	2.35%	10.55%	-18.89%	-	-
Horiz. %	54.02%	69.33%	104.71%	91.77%	89.67%	81.11%	100.00%	-
DPS	16.55	20.96	26.68	23.51	21.59	21.61	38.75	-13.20%
YoY %	-21.04%	-21.44%	13.48%	8.89%	-0.09%	-44.23%	-	-
Horiz. %	42.71%	54.09%	68.85%	60.67%	55.72%	55.77%	100.00%	-
NAPS	2.3099	2.3379	1.4485	2.3252	2.3125	2.2865	2.4015	-0.64%
YoY %	-1.20%	61.40%	-37.70%	0.55%	1.14%	-4.79%	-	-
Horiz. %	96.19%	97.35%	60.32%	96.82%	96.29%	95.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	9.00	9.85	9.04	9.96	7.20	7.40	6.35	-
P/RPS	2.84	3.03	2.66	3.09	2.36	2.65	2.21	4.26%
YoY %	-6.27%	13.91%	-13.92%	30.93%	-10.94%	19.91%	-	-
Horiz. %	128.51%	137.10%	120.36%	139.82%	106.79%	119.91%	100.00%	-
P/EPS	38.86	32.72	19.89	25.00	18.50	21.06	14.51	17.82%
YoY %	18.77%	64.50%	-20.44%	35.14%	-12.16%	45.14%	-	-
Horiz. %	267.82%	225.50%	137.08%	172.29%	127.50%	145.14%	100.00%	-
EY	2.57	3.06	5.03	4.00	5.41	4.75	6.89	-15.14%
YoY %	-16.01%	-39.17%	25.75%	-26.06%	13.89%	-31.06%	-	-
Horiz. %	37.30%	44.41%	73.00%	58.06%	78.52%	68.94%	100.00%	-
DY	2.89	3.35	4.65	3.71	4.72	4.59	9.61	-18.13%
YoY %	-13.73%	-27.96%	25.34%	-21.40%	2.83%	-52.24%	-	-
Horiz. %	30.07%	34.86%	48.39%	38.61%	49.12%	47.76%	100.00%	-
P/NAPS	2.51	2.68	3.96	2.72	1.98	2.06	1.67	7.02%
YoY %	-6.34%	-32.32%	45.59%	37.37%	-3.88%	23.35%	-	-
Horiz. %	150.30%	160.48%	237.13%	162.87%	118.56%	123.35%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/05/16	20/05/15	22/05/14	22/05/13	29/05/12	24/05/11	26/05/10	-
Price	8.46	9.50	9.40	10.98	7.07	7.47	6.50	-
P/RPS	2.67	2.92	2.77	3.40	2.32	2.67	2.26	2.81%
YoY %	-8.56%	5.42%	-18.53%	46.55%	-13.11%	18.14%	-	-
Horiz. %	118.14%	129.20%	122.57%	150.44%	102.65%	118.14%	100.00%	-
P/EPS	36.53	31.56	20.68	27.56	18.17	21.26	14.86	16.15%
YoY %	15.75%	52.61%	-24.96%	51.68%	-14.53%	43.07%	-	-
Horiz. %	245.83%	212.38%	139.17%	185.46%	122.27%	143.07%	100.00%	-
EY	2.74	3.17	4.84	3.63	5.50	4.70	6.73	-13.89%
YoY %	-13.56%	-34.50%	33.33%	-34.00%	17.02%	-30.16%	-	-
Horiz. %	40.71%	47.10%	71.92%	53.94%	81.72%	69.84%	100.00%	-
DY	3.07	3.47	4.47	3.37	4.81	4.55	9.38	-16.97%
YoY %	-11.53%	-22.37%	32.64%	-29.94%	5.71%	-51.49%	-	-
Horiz. %	32.73%	36.99%	47.65%	35.93%	51.28%	48.51%	100.00%	-
P/NAPS	2.36	2.58	4.12	3.00	1.94	2.08	1.71	5.51%
YoY %	-8.53%	-37.38%	37.33%	54.64%	-6.73%	21.64%	-	-
Horiz. %	138.01%	150.88%	240.94%	175.44%	113.45%	121.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos