[MCEMENT] YoY 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- 804.9%
YoY- 132.33%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 537,161 420,202 443,382 447,449 420,561 422,185 430,694 3.74%
PBT 67,970 -39,198 33,130 51,891 23,040 42,818 47,305 6.22%
Tax -17,629 12,437 -8,304 -14,179 -6,808 -5,564 -8,662 12.56%
NP 50,341 -26,761 24,826 37,712 16,232 37,254 38,643 4.50%
-
NP to SH 49,969 -26,948 24,826 37,712 16,232 37,254 38,643 4.37%
-
Tax Rate 25.94% - 25.06% 27.32% 29.55% 12.99% 18.31% -
Total Cost 486,820 446,963 418,556 409,737 404,329 384,931 392,051 3.67%
-
Net Worth 3,136,942 2,006,128 1,903,326 1,943,618 2,086,971 2,034,641 2,080,776 7.07%
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 3,136,942 2,006,128 1,903,326 1,943,618 2,086,971 2,034,641 2,080,776 7.07%
NOSH 2,776,055 2,994,222 2,758,444 2,900,923 2,898,571 2,865,692 2,972,538 -1.13%
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 9.37% -6.37% 5.60% 8.43% 3.86% 8.82% 8.97% -
ROE 1.59% -1.34% 1.30% 1.94% 0.78% 1.83% 1.86% -
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 19.35 14.03 16.07 15.42 14.51 14.73 14.49 4.93%
EPS 1.80 -0.90 0.90 1.30 0.56 1.30 1.30 5.57%
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 40.15 31.41 33.14 33.45 31.44 31.56 32.20 3.74%
EPS 3.74 -2.01 1.86 2.82 1.21 2.78 2.89 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.345 1.4996 1.4228 1.4529 1.5601 1.521 1.5554 7.07%
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 12.76 14.39 16.92 14.59 20.88 22.60 28.78 -12.67%
P/EPS 137.22 -224.44 302.22 173.08 541.07 256.15 320.77 -13.19%
EY 0.73 -0.45 0.33 0.58 0.18 0.39 0.31 15.33%
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 13.80 15.11 16.36 15.75 21.02 23.76 30.37 -12.31%
P/EPS 148.33 -235.56 292.22 186.92 544.64 269.23 338.46 -12.84%
EY 0.67 -0.42 0.34 0.53 0.18 0.37 0.30 14.32%
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