[MCEMENT] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 704.9%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,013,229 838,355 871,982 854,453 859,919 802,063 748,359 5.17%
PBT 86,821 -60,705 55,321 44,899 36,685 36,662 22,068 25.63%
Tax -23,186 20,511 -12,621 -12,537 -6,540 -4,219 -6,378 23.98%
NP 63,635 -40,194 42,700 32,362 30,145 32,443 15,690 26.26%
-
NP to SH 63,340 -40,770 42,700 32,362 30,145 32,443 15,690 26.17%
-
Tax Rate 26.71% - 22.81% 27.92% 17.83% 11.51% 28.90% -
Total Cost 949,594 878,549 829,282 822,091 829,774 769,620 732,669 4.41%
-
Net Worth 3,253,372 1,951,135 1,964,199 1,935,941 2,086,961 2,094,048 2,196,599 6.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,253,372 1,951,135 1,964,199 1,935,941 2,086,961 2,094,048 2,196,599 6.76%
NOSH 2,879,090 2,912,142 2,846,666 2,889,464 2,898,557 2,949,363 3,138,000 -1.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.28% -4.79% 4.90% 3.79% 3.51% 4.04% 2.10% -
ROE 1.95% -2.09% 2.17% 1.67% 1.44% 1.55% 0.71% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.19 28.79 30.63 29.57 29.67 27.19 23.85 6.69%
EPS 2.20 -1.40 1.50 1.12 1.04 1.10 0.50 27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.67 0.69 0.67 0.72 0.71 0.70 8.30%
Adjusted Per Share Value based on latest NOSH - 2,900,923
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 75.76 62.68 65.20 63.89 64.29 59.97 55.95 5.17%
EPS 4.74 -3.05 3.19 2.42 2.25 2.43 1.17 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4325 1.4588 1.4686 1.4475 1.5604 1.5657 1.6424 6.76%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.47 2.02 2.72 2.25 3.03 3.33 4.17 -
P/RPS 7.02 7.02 8.88 7.61 10.21 12.25 17.49 -14.10%
P/EPS 112.27 -144.29 181.33 200.89 291.35 302.73 834.00 -28.39%
EY 0.89 -0.69 0.55 0.50 0.34 0.33 0.12 39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.01 3.94 3.36 4.21 4.69 5.96 -15.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 27/08/04 21/08/03 23/08/02 01/08/01 29/08/00 -
Price 2.67 2.12 2.63 2.43 3.05 3.50 4.40 -
P/RPS 7.59 7.36 8.59 8.22 10.28 12.87 18.45 -13.75%
P/EPS 121.36 -151.43 175.33 216.96 293.27 318.18 880.00 -28.11%
EY 0.82 -0.66 0.57 0.46 0.34 0.31 0.11 39.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.16 3.81 3.63 4.24 4.93 6.29 -15.06%

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