[MCEMENT] QoQ 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- 3.71%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 462,665 447,449 407,004 394,902 419,184 420,561 439,358 3.50%
PBT 47,201 51,891 -6,992 33,119 31,691 23,040 13,645 128.55%
Tax -7,703 -14,179 1,642 -6,014 -5,556 -6,808 268 -
NP 39,498 37,712 -5,350 27,105 26,135 16,232 13,913 100.36%
-
NP to SH 39,498 37,712 -5,350 27,105 26,135 16,232 13,913 100.36%
-
Tax Rate 16.32% 27.32% - 18.16% 17.53% 29.55% -1.96% -
Total Cost 423,167 409,737 412,354 367,797 393,049 404,329 425,445 -0.35%
-
Net Worth 1,918,474 1,943,618 1,991,388 2,018,382 2,119,838 2,086,971 2,057,964 -4.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 43,251 - - - -
Div Payout % - - - 159.57% - - - -
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 1,918,474 1,943,618 1,991,388 2,018,382 2,119,838 2,086,971 2,057,964 -4.56%
NOSH 2,821,285 2,900,923 2,972,222 2,883,404 2,903,888 2,898,571 2,898,541 -1.78%
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 8.54% 8.43% -1.31% 6.86% 6.23% 3.86% 3.17% -
ROE 2.06% 1.94% -0.27% 1.34% 1.23% 0.78% 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 16.40 15.42 13.69 13.70 14.44 14.51 15.16 5.37%
EPS 1.40 1.30 -0.18 0.94 0.90 0.56 0.48 104.00%
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 34.59 33.45 30.42 29.52 31.34 31.44 32.84 3.51%
EPS 2.95 2.82 -0.40 2.03 1.95 1.21 1.04 100.25%
DPS 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
NAPS 1.4341 1.4529 1.4886 1.5088 1.5846 1.5601 1.5384 -4.56%
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 15.98 14.59 17.75 18.77 18.50 20.88 20.98 -16.58%
P/EPS 187.14 173.08 -1,350.00 273.39 296.67 541.07 662.50 -56.91%
EY 0.53 0.58 -0.07 0.37 0.34 0.18 0.15 131.80%
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 18.29 15.75 16.58 17.67 16.63 21.02 21.24 -9.47%
P/EPS 214.29 186.92 -1,261.11 257.44 266.67 544.64 670.83 -53.23%
EY 0.47 0.53 -0.08 0.39 0.37 0.18 0.15 113.97%
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