[MCEMENT] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 19.29%
YoY- 73.83%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 454,956 443,382 428,600 430,879 462,665 447,449 407,004 7.68%
PBT 18,602 33,130 22,191 64,110 47,201 51,891 -6,992 -
Tax -3,260 -8,304 -4,317 -16,994 -7,703 -14,179 1,642 -
NP 15,342 24,826 17,874 47,116 39,498 37,712 -5,350 -
-
NP to SH 15,342 24,826 17,874 47,116 39,498 37,712 -5,350 -
-
Tax Rate 17.52% 25.06% 19.45% 26.51% 16.32% 27.32% - -
Total Cost 439,614 418,556 410,726 383,763 423,167 409,737 412,354 4.34%
-
Net Worth 2,147,879 1,903,326 2,085,299 2,023,386 1,918,474 1,943,618 1,991,388 5.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 57,811 - - - -
Div Payout % - - - 122.70% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,147,879 1,903,326 2,085,299 2,023,386 1,918,474 1,943,618 1,991,388 5.15%
NOSH 3,068,400 2,758,444 2,978,999 2,890,552 2,821,285 2,900,923 2,972,222 2.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.37% 5.60% 4.17% 10.93% 8.54% 8.43% -1.31% -
ROE 0.71% 1.30% 0.86% 2.33% 2.06% 1.94% -0.27% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.83 16.07 14.39 14.91 16.40 15.42 13.69 5.46%
EPS 0.50 0.90 0.60 1.63 1.40 1.30 -0.18 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.70 0.70 0.68 0.67 0.67 2.95%
Adjusted Per Share Value based on latest NOSH - 2,890,552
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.02 33.15 32.05 32.22 34.59 33.45 30.43 7.69%
EPS 1.15 1.86 1.34 3.52 2.95 2.82 -0.40 -
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 1.6059 1.4231 1.5591 1.5128 1.4344 1.4532 1.4889 5.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.73 2.72 2.93 3.00 2.62 2.25 2.43 -
P/RPS 18.41 16.92 20.37 20.13 15.98 14.59 17.75 2.45%
P/EPS 546.00 302.22 488.33 184.05 187.14 173.08 -1,350.00 -
EY 0.18 0.33 0.20 0.54 0.53 0.58 -0.07 -
DY 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
P/NAPS 3.90 3.94 4.19 4.29 3.85 3.36 3.63 4.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 27/08/04 13/05/04 24/02/04 20/11/03 21/08/03 26/05/03 -
Price 2.68 2.63 2.63 3.53 3.00 2.43 2.27 -
P/RPS 18.07 16.36 18.28 23.68 18.29 15.75 16.58 5.88%
P/EPS 536.00 292.22 438.33 216.56 214.29 186.92 -1,261.11 -
EY 0.19 0.34 0.23 0.46 0.47 0.53 -0.08 -
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 3.83 3.81 3.76 5.04 4.41 3.63 3.39 8.45%

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