[MCEMENT] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 48.16%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,317,118 854,453 407,004 1,674,005 1,279,103 859,919 439,358 107.76%
PBT 92,100 44,899 -6,992 101,495 68,376 36,685 13,645 256.74%
Tax -20,240 -12,537 1,642 -18,110 -12,096 -6,540 268 -
NP 71,860 32,362 -5,350 83,385 56,280 30,145 13,913 198.49%
-
NP to SH 71,860 32,362 -5,350 83,385 56,280 30,145 13,913 198.49%
-
Tax Rate 21.98% 27.92% - 17.84% 17.69% 17.83% -1.96% -
Total Cost 1,245,258 822,091 412,354 1,590,620 1,222,823 829,774 425,445 104.48%
-
Net Worth 1,954,592 1,935,941 1,991,388 2,026,718 2,106,892 2,086,961 2,057,964 -3.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 43,429 - - - -
Div Payout % - - - 52.08% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,954,592 1,935,941 1,991,388 2,026,718 2,106,892 2,086,961 2,057,964 -3.37%
NOSH 2,874,400 2,889,464 2,972,222 2,895,312 2,886,153 2,898,557 2,898,541 -0.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.46% 3.79% -1.31% 4.98% 4.40% 3.51% 3.17% -
ROE 3.68% 1.67% -0.27% 4.11% 2.67% 1.44% 0.68% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.82 29.57 13.69 57.82 44.32 29.67 15.16 108.90%
EPS 2.50 1.12 -0.18 2.88 1.95 1.04 0.48 200.16%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.70 0.73 0.72 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 2,883,404
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.46 63.87 30.42 125.14 95.62 64.28 32.84 107.78%
EPS 5.37 2.42 -0.40 6.23 4.21 2.25 1.04 198.44%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 1.4611 1.4472 1.4886 1.515 1.575 1.5601 1.5384 -3.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.62 2.25 2.43 2.57 2.67 3.03 3.18 -
P/RPS 5.72 7.61 17.75 4.45 6.02 10.21 20.98 -57.92%
P/EPS 104.80 200.89 -1,350.00 89.24 136.92 291.35 662.50 -70.71%
EY 0.95 0.50 -0.07 1.12 0.73 0.34 0.15 241.92%
DY 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 3.85 3.36 3.63 3.67 3.66 4.21 4.48 -9.60%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 26/05/03 28/02/03 21/11/02 23/08/02 16/05/02 -
Price 3.00 2.43 2.27 2.42 2.40 3.05 3.22 -
P/RPS 6.55 8.22 16.58 4.19 5.42 10.28 21.24 -54.32%
P/EPS 120.00 216.96 -1,261.11 84.03 123.08 293.27 670.83 -68.21%
EY 0.83 0.46 -0.08 1.19 0.81 0.34 0.15 212.51%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 4.41 3.63 3.39 3.46 3.29 4.24 4.54 -1.91%

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