[MCEMENT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -125.66%
YoY- -138.45%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,747,997 1,756,157 1,708,906 1,628,016 1,674,005 1,705,470 1,719,838 1.08%
PBT 156,210 122,800 89,798 -27,968 101,495 91,168 73,370 65.27%
Tax -37,234 -26,986 -25,074 6,568 -18,110 -16,128 -13,080 100.47%
NP 118,976 95,813 64,724 -21,400 83,385 75,040 60,290 57.13%
-
NP to SH 118,976 95,813 64,724 -21,400 83,385 75,040 60,290 57.13%
-
Tax Rate 23.84% 21.98% 27.92% - 17.84% 17.69% 17.83% -
Total Cost 1,629,021 1,660,344 1,644,182 1,649,416 1,590,620 1,630,430 1,659,548 -1.22%
-
Net Worth 2,026,355 1,954,592 1,935,941 1,991,388 2,026,718 2,106,892 2,086,961 -1.94%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57,895 - - - 43,429 - - -
Div Payout % 48.66% - - - 52.08% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,026,355 1,954,592 1,935,941 1,991,388 2,026,718 2,106,892 2,086,961 -1.94%
NOSH 2,894,793 2,874,400 2,889,464 2,972,222 2,895,312 2,886,153 2,898,557 -0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.81% 5.46% 3.79% -1.31% 4.98% 4.40% 3.51% -
ROE 5.87% 4.90% 3.34% -1.07% 4.11% 3.56% 2.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 60.38 61.10 59.14 54.77 57.82 59.09 59.33 1.17%
EPS 4.11 3.33 2.24 -0.72 2.88 2.60 2.08 57.27%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.70 0.68 0.67 0.67 0.70 0.73 0.72 -1.85%
Adjusted Per Share Value based on latest NOSH - 2,972,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 130.69 131.30 127.77 121.72 125.16 127.51 128.59 1.08%
EPS 8.90 7.16 4.84 -1.60 6.23 5.61 4.51 57.13%
DPS 4.33 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 1.5151 1.4614 1.4475 1.4889 1.5153 1.5753 1.5604 -1.93%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.00 2.62 2.25 2.43 2.57 2.67 3.03 -
P/RPS 4.97 4.29 3.80 4.44 4.45 4.52 5.11 -1.82%
P/EPS 72.99 78.60 100.45 -337.50 89.24 102.69 145.67 -36.83%
EY 1.37 1.27 1.00 -0.30 1.12 0.97 0.69 57.77%
DY 0.67 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 4.29 3.85 3.36 3.63 3.67 3.66 4.21 1.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 21/08/03 26/05/03 28/02/03 21/11/02 23/08/02 -
Price 3.53 3.00 2.43 2.27 2.42 2.40 3.05 -
P/RPS 5.85 4.91 4.11 4.14 4.19 4.06 5.14 8.98%
P/EPS 85.89 90.00 108.48 -315.28 84.03 92.31 146.63 -29.92%
EY 1.16 1.11 0.92 -0.32 1.19 1.08 0.68 42.62%
DY 0.57 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 5.04 4.41 3.63 3.39 3.46 3.29 4.24 12.17%

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