[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 704.9%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 428,600 1,747,997 1,317,118 854,453 407,004 1,674,005 1,279,103 -51.72%
PBT 22,191 156,210 92,100 44,899 -6,992 101,495 68,376 -52.74%
Tax -4,317 -37,234 -20,240 -12,537 1,642 -18,110 -12,096 -49.65%
NP 17,874 118,976 71,860 32,362 -5,350 83,385 56,280 -53.41%
-
NP to SH 17,874 118,976 71,860 32,362 -5,350 83,385 56,280 -53.41%
-
Tax Rate 19.45% 23.84% 21.98% 27.92% - 17.84% 17.69% -
Total Cost 410,726 1,629,021 1,245,258 822,091 412,354 1,590,620 1,222,823 -51.64%
-
Net Worth 2,085,299 2,026,355 1,954,592 1,935,941 1,991,388 2,026,718 2,106,892 -0.68%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 57,895 - - - 43,429 - -
Div Payout % - 48.66% - - - 52.08% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,085,299 2,026,355 1,954,592 1,935,941 1,991,388 2,026,718 2,106,892 -0.68%
NOSH 2,978,999 2,894,793 2,874,400 2,889,464 2,972,222 2,895,312 2,886,153 2.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.17% 6.81% 5.46% 3.79% -1.31% 4.98% 4.40% -
ROE 0.86% 5.87% 3.68% 1.67% -0.27% 4.11% 2.67% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.39 60.38 45.82 29.57 13.69 57.82 44.32 -52.72%
EPS 0.60 4.11 2.50 1.12 -0.18 2.88 1.95 -54.39%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.70 0.70 0.68 0.67 0.67 0.70 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 2,900,923
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.16 131.14 98.82 64.10 30.54 125.59 95.96 -51.71%
EPS 1.34 8.93 5.39 2.43 -0.40 6.26 4.22 -53.42%
DPS 0.00 4.34 0.00 0.00 0.00 3.26 0.00 -
NAPS 1.5645 1.5203 1.4664 1.4524 1.494 1.5205 1.5807 -0.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.93 3.00 2.62 2.25 2.43 2.57 2.67 -
P/RPS 20.37 4.97 5.72 7.61 17.75 4.45 6.02 125.22%
P/EPS 488.33 72.99 104.80 200.89 -1,350.00 89.24 136.92 133.25%
EY 0.20 1.37 0.95 0.50 -0.07 1.12 0.73 -57.78%
DY 0.00 0.67 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 4.19 4.29 3.85 3.36 3.63 3.67 3.66 9.42%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 13/05/04 24/02/04 20/11/03 21/08/03 26/05/03 28/02/03 21/11/02 -
Price 2.63 3.53 3.00 2.43 2.27 2.42 2.40 -
P/RPS 18.28 5.85 6.55 8.22 16.58 4.19 5.42 124.73%
P/EPS 438.33 85.89 120.00 216.96 -1,261.11 84.03 123.08 133.02%
EY 0.23 1.16 0.83 0.46 -0.08 1.19 0.81 -56.76%
DY 0.00 0.57 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 3.76 5.04 4.41 3.63 3.39 3.46 3.29 9.30%

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