[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 138.89%
YoY- 31.94%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 418,153 1,761,555 1,326,938 871,982 428,600 1,747,997 1,317,118 -53.42%
PBT -21,507 103,693 73,922 55,321 22,191 156,210 92,100 -
Tax 8,074 -20,918 -15,881 -12,621 -4,317 -37,234 -20,240 -
NP -13,433 82,775 58,041 42,700 17,874 118,976 71,860 -
-
NP to SH -13,822 82,775 58,041 42,700 17,874 118,976 71,860 -
-
Tax Rate - 20.17% 21.48% 22.81% 19.45% 23.84% 21.98% -
Total Cost 431,586 1,678,780 1,268,897 829,282 410,726 1,629,021 1,245,258 -50.62%
-
Net Worth 1,935,079 1,998,017 2,031,434 1,964,199 2,085,299 2,026,355 1,954,592 -0.66%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 78,493 - - - 57,895 - -
Div Payout % - 94.83% - - - 48.66% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,935,079 1,998,017 2,031,434 1,964,199 2,085,299 2,026,355 1,954,592 -0.66%
NOSH 2,764,400 2,854,310 2,902,050 2,846,666 2,978,999 2,894,793 2,874,400 -2.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.21% 4.70% 4.37% 4.90% 4.17% 6.81% 5.46% -
ROE -0.71% 4.14% 2.86% 2.17% 0.86% 5.87% 3.68% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.13 61.72 45.72 30.63 14.39 60.38 45.82 -52.19%
EPS -0.50 2.90 2.00 1.50 0.60 4.11 2.50 -
DPS 0.00 2.75 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.70 0.70 0.70 0.69 0.70 0.70 0.68 1.94%
Adjusted Per Share Value based on latest NOSH - 2,758,444
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.26 131.68 99.19 65.18 32.04 130.67 98.46 -53.42%
EPS -1.03 6.19 4.34 3.19 1.34 8.89 5.37 -
DPS 0.00 5.87 0.00 0.00 0.00 4.33 0.00 -
NAPS 1.4465 1.4936 1.5186 1.4683 1.5588 1.5148 1.4611 -0.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.43 2.43 2.73 2.72 2.93 3.00 2.62 -
P/RPS 16.06 3.94 5.97 8.88 20.37 4.97 5.72 98.89%
P/EPS -486.00 83.79 136.50 181.33 488.33 72.99 104.80 -
EY -0.21 1.19 0.73 0.55 0.20 1.37 0.95 -
DY 0.00 1.13 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 3.47 3.47 3.90 3.94 4.19 4.29 3.85 -6.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 23/11/04 27/08/04 13/05/04 24/02/04 20/11/03 -
Price 2.32 2.77 2.68 2.63 2.63 3.53 3.00 -
P/RPS 15.34 4.49 5.86 8.59 18.28 5.85 6.55 76.26%
P/EPS -464.00 95.52 134.00 175.33 438.33 85.89 120.00 -
EY -0.22 1.05 0.75 0.57 0.23 1.16 0.83 -
DY 0.00 0.99 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 3.31 3.96 3.83 3.81 3.76 5.04 4.41 -17.39%

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