[MCEMENT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -38.2%
YoY- -61.16%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 420,202 418,153 434,617 454,956 443,382 428,600 430,879 -1.66%
PBT -39,198 -21,507 29,771 18,602 33,130 22,191 64,110 -
Tax 12,437 8,074 -5,037 -3,260 -8,304 -4,317 -16,994 -
NP -26,761 -13,433 24,734 15,342 24,826 17,874 47,116 -
-
NP to SH -26,948 -13,822 24,734 15,342 24,826 17,874 47,116 -
-
Tax Rate - - 16.92% 17.52% 25.06% 19.45% 26.51% -
Total Cost 446,963 431,586 409,883 439,614 418,556 410,726 383,763 10.70%
-
Net Worth 2,006,128 1,935,079 1,923,755 2,147,879 1,903,326 2,085,299 2,023,386 -0.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 75,576 - - - 57,811 -
Div Payout % - - 305.56% - - - 122.70% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,006,128 1,935,079 1,923,755 2,147,879 1,903,326 2,085,299 2,023,386 -0.56%
NOSH 2,994,222 2,764,400 2,748,222 3,068,400 2,758,444 2,978,999 2,890,552 2.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -6.37% -3.21% 5.69% 3.37% 5.60% 4.17% 10.93% -
ROE -1.34% -0.71% 1.29% 0.71% 1.30% 0.86% 2.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.03 15.13 15.81 14.83 16.07 14.39 14.91 -3.97%
EPS -0.90 -0.50 0.90 0.50 0.90 0.60 1.63 -
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.00 -
NAPS 0.67 0.70 0.70 0.70 0.69 0.70 0.70 -2.88%
Adjusted Per Share Value based on latest NOSH - 3,068,400
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.42 31.26 32.50 34.02 33.15 32.05 32.22 -1.66%
EPS -2.01 -1.03 1.85 1.15 1.86 1.34 3.52 -
DPS 0.00 0.00 5.65 0.00 0.00 0.00 4.32 -
NAPS 1.4999 1.4468 1.4384 1.6059 1.4231 1.5591 1.5128 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.02 2.43 2.43 2.73 2.72 2.93 3.00 -
P/RPS 14.39 16.06 15.37 18.41 16.92 20.37 20.13 -20.06%
P/EPS -224.44 -486.00 270.00 546.00 302.22 488.33 184.05 -
EY -0.45 -0.21 0.37 0.18 0.33 0.20 0.54 -
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.67 -
P/NAPS 3.01 3.47 3.47 3.90 3.94 4.19 4.29 -21.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 23/11/04 27/08/04 13/05/04 24/02/04 -
Price 2.12 2.32 2.77 2.68 2.63 2.63 3.53 -
P/RPS 15.11 15.34 17.52 18.07 16.36 18.28 23.68 -25.90%
P/EPS -235.56 -464.00 307.78 536.00 292.22 438.33 216.56 -
EY -0.42 -0.22 0.32 0.19 0.34 0.23 0.46 -
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.57 -
P/NAPS 3.16 3.31 3.96 3.83 3.81 3.76 5.04 -26.76%

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