[MCEMENT] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -22.0%
YoY- 133.07%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,715,155 1,716,779 1,657,299 1,651,899 1,630,341 1,638,850 1,576,637 5.79%
PBT 74,585 94,363 74,562 89,483 122,032 126,519 107,438 -21.65%
Tax -12,082 -10,838 -4,950 -8,927 -20,115 -23,213 -4,132 104.88%
NP 62,503 83,525 69,612 80,556 101,917 103,306 103,306 -28.53%
-
NP to SH 62,503 83,525 64,801 75,745 97,106 98,495 80,353 -15.45%
-
Tax Rate 16.20% 11.49% 6.64% 9.98% 16.48% 18.35% 3.85% -
Total Cost 1,652,652 1,633,254 1,587,687 1,571,343 1,528,424 1,535,544 1,473,331 7.98%
-
Net Worth 2,086,971 2,057,964 2,055,699 2,072,370 2,034,641 1,683,849 2,004,609 2.72%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 41,693 41,693 41,693 57,274 57,274 57,274 57,274 -19.12%
Div Payout % 66.71% 49.92% 64.34% 75.61% 58.98% 58.15% 71.28% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 2,086,971 2,057,964 2,055,699 2,072,370 2,034,641 1,683,849 2,004,609 2.72%
NOSH 2,898,571 2,898,541 2,895,352 2,878,292 2,865,692 2,405,499 2,863,727 0.81%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.64% 4.87% 4.20% 4.88% 6.25% 6.30% 6.55% -
ROE 2.99% 4.06% 3.15% 3.65% 4.77% 5.85% 4.01% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 59.17 59.23 57.24 57.39 56.89 68.13 55.06 4.93%
EPS 2.16 2.88 2.24 2.63 3.39 4.09 2.81 -16.12%
DPS 1.44 1.44 1.44 1.99 2.00 2.38 2.00 -19.71%
NAPS 0.72 0.71 0.71 0.72 0.71 0.70 0.70 1.90%
Adjusted Per Share Value based on latest NOSH - 2,878,292
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 128.21 128.33 123.89 123.48 121.87 122.51 117.86 5.78%
EPS 4.67 6.24 4.84 5.66 7.26 7.36 6.01 -15.51%
DPS 3.12 3.12 3.12 4.28 4.28 4.28 4.28 -19.04%
NAPS 1.5601 1.5384 1.5367 1.5492 1.521 1.2587 1.4985 2.72%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.03 3.18 3.28 2.97 3.33 3.43 3.50 -
P/RPS 5.12 5.37 5.73 5.17 5.85 5.03 6.36 -13.49%
P/EPS 140.52 110.35 146.55 112.86 98.27 83.77 124.74 8.28%
EY 0.71 0.91 0.68 0.89 1.02 1.19 0.80 -7.66%
DY 0.48 0.45 0.44 0.67 0.60 0.69 0.57 -10.85%
P/NAPS 4.21 4.48 4.62 4.13 4.69 4.90 5.00 -10.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 16/05/02 22/02/02 23/11/01 01/08/01 29/05/01 19/02/01 -
Price 3.05 3.22 3.32 3.13 3.50 3.33 3.40 -
P/RPS 5.15 5.44 5.80 5.45 6.15 4.89 6.18 -11.47%
P/EPS 141.44 111.74 148.34 118.94 103.29 81.33 121.17 10.89%
EY 0.71 0.89 0.67 0.84 0.97 1.23 0.83 -9.91%
DY 0.47 0.45 0.43 0.64 0.57 0.72 0.59 -14.10%
P/NAPS 4.24 4.54 4.68 4.35 4.93 4.76 4.86 -8.71%

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