[MCEMENT] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 61.22%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 520,937 420,202 418,153 434,617 454,956 443,382 428,600 13.87%
PBT 34,468 -39,198 -21,507 29,771 18,602 33,130 22,191 34.08%
Tax -772 12,437 8,074 -5,037 -3,260 -8,304 -4,317 -68.22%
NP 33,696 -26,761 -13,433 24,734 15,342 24,826 17,874 52.54%
-
NP to SH 33,284 -26,948 -13,822 24,734 15,342 24,826 17,874 51.30%
-
Tax Rate 2.24% - - 16.92% 17.52% 25.06% 19.45% -
Total Cost 487,241 446,963 431,586 409,883 439,614 418,556 410,726 12.05%
-
Net Worth 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 1,903,326 2,085,299 -6.46%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 75,576 - - - -
Div Payout % - - - 305.56% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 1,903,326 2,085,299 -6.46%
NOSH 2,773,666 2,994,222 2,764,400 2,748,222 3,068,400 2,758,444 2,978,999 -4.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.47% -6.37% -3.21% 5.69% 3.37% 5.60% 4.17% -
ROE 1.76% -1.34% -0.71% 1.29% 0.71% 1.30% 0.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.78 14.03 15.13 15.81 14.83 16.07 14.39 19.40%
EPS 1.20 -0.90 -0.50 0.90 0.50 0.90 0.60 58.67%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.70 0.70 0.70 0.69 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 2,748,222
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.94 31.41 31.26 32.49 34.01 33.14 32.04 13.87%
EPS 2.49 -2.01 -1.03 1.85 1.15 1.86 1.34 51.08%
DPS 0.00 0.00 0.00 5.65 0.00 0.00 0.00 -
NAPS 1.4099 1.4996 1.4465 1.4381 1.6056 1.4228 1.5588 -6.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.15 2.02 2.43 2.43 2.73 2.72 2.93 -
P/RPS 11.45 14.39 16.06 15.37 18.41 16.92 20.37 -31.86%
P/EPS 179.17 -224.44 -486.00 270.00 546.00 302.22 488.33 -48.71%
EY 0.56 -0.45 -0.21 0.37 0.18 0.33 0.20 98.53%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 3.16 3.01 3.47 3.47 3.90 3.94 4.19 -17.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 26/08/05 27/05/05 28/02/05 23/11/04 27/08/04 13/05/04 -
Price 1.87 2.12 2.32 2.77 2.68 2.63 2.63 -
P/RPS 9.96 15.11 15.34 17.52 18.07 16.36 18.28 -33.26%
P/EPS 155.83 -235.56 -464.00 307.78 536.00 292.22 438.33 -49.78%
EY 0.64 -0.42 -0.22 0.32 0.19 0.34 0.23 97.71%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 2.75 3.16 3.31 3.96 3.83 3.81 3.76 -18.80%

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