[MCEMENT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -62.06%
YoY- 434.09%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 434,617 454,956 443,382 428,600 430,879 462,665 447,449 -1.91%
PBT 29,771 18,602 33,130 22,191 64,110 47,201 51,891 -30.83%
Tax -5,037 -3,260 -8,304 -4,317 -16,994 -7,703 -14,179 -49.68%
NP 24,734 15,342 24,826 17,874 47,116 39,498 37,712 -24.41%
-
NP to SH 24,734 15,342 24,826 17,874 47,116 39,498 37,712 -24.41%
-
Tax Rate 16.92% 17.52% 25.06% 19.45% 26.51% 16.32% 27.32% -
Total Cost 409,883 439,614 418,556 410,726 383,763 423,167 409,737 0.02%
-
Net Worth 1,923,755 2,147,879 1,903,326 2,085,299 2,023,386 1,918,474 1,943,618 -0.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 75,576 - - - 57,811 - - -
Div Payout % 305.56% - - - 122.70% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,923,755 2,147,879 1,903,326 2,085,299 2,023,386 1,918,474 1,943,618 -0.67%
NOSH 2,748,222 3,068,400 2,758,444 2,978,999 2,890,552 2,821,285 2,900,923 -3.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.69% 3.37% 5.60% 4.17% 10.93% 8.54% 8.43% -
ROE 1.29% 0.71% 1.30% 0.86% 2.33% 2.06% 1.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.81 14.83 16.07 14.39 14.91 16.40 15.42 1.67%
EPS 0.90 0.50 0.90 0.60 1.63 1.40 1.30 -21.65%
DPS 2.75 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.70 0.70 0.69 0.70 0.70 0.68 0.67 2.94%
Adjusted Per Share Value based on latest NOSH - 2,978,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.61 34.13 33.26 32.16 32.33 34.71 33.57 -1.90%
EPS 1.86 1.15 1.86 1.34 3.53 2.96 2.83 -24.31%
DPS 5.67 0.00 0.00 0.00 4.34 0.00 0.00 -
NAPS 1.4433 1.6114 1.428 1.5645 1.518 1.4393 1.4582 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.43 2.73 2.72 2.93 3.00 2.62 2.25 -
P/RPS 15.37 18.41 16.92 20.37 20.13 15.98 14.59 3.51%
P/EPS 270.00 546.00 302.22 488.33 184.05 187.14 173.08 34.32%
EY 0.37 0.18 0.33 0.20 0.54 0.53 0.58 -25.79%
DY 1.13 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 3.47 3.90 3.94 4.19 4.29 3.85 3.36 2.16%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 27/08/04 13/05/04 24/02/04 20/11/03 21/08/03 -
Price 2.77 2.68 2.63 2.63 3.53 3.00 2.43 -
P/RPS 17.52 18.07 16.36 18.28 23.68 18.29 15.75 7.32%
P/EPS 307.78 536.00 292.22 438.33 216.56 214.29 186.92 39.23%
EY 0.32 0.19 0.34 0.23 0.46 0.47 0.53 -28.45%
DY 0.99 0.00 0.00 0.00 0.57 0.00 0.00 -
P/NAPS 3.96 3.83 3.81 3.76 5.04 4.41 3.63 5.94%

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