[MCEMENT] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 38.89%
YoY- -34.17%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 541,491 537,161 420,202 443,382 447,449 420,561 422,185 4.23%
PBT 82,634 67,970 -39,198 33,130 51,891 23,040 42,818 11.57%
Tax -14,965 -17,629 12,437 -8,304 -14,179 -6,808 -5,564 17.91%
NP 67,669 50,341 -26,761 24,826 37,712 16,232 37,254 10.45%
-
NP to SH 67,429 49,969 -26,948 24,826 37,712 16,232 37,254 10.38%
-
Tax Rate 18.11% 25.94% - 25.06% 27.32% 29.55% 12.99% -
Total Cost 473,822 486,820 446,963 418,556 409,737 404,329 384,931 3.52%
-
Net Worth 2,804,708 3,136,942 2,006,128 1,903,326 1,943,618 2,086,971 2,034,641 5.49%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,804,708 3,136,942 2,006,128 1,903,326 1,943,618 2,086,971 2,034,641 5.49%
NOSH 2,804,708 2,776,055 2,994,222 2,758,444 2,900,923 2,898,571 2,865,692 -0.35%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.50% 9.37% -6.37% 5.60% 8.43% 3.86% 8.82% -
ROE 2.40% 1.59% -1.34% 1.30% 1.94% 0.78% 1.83% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.31 19.35 14.03 16.07 15.42 14.51 14.73 4.61%
EPS 4.80 1.80 -0.90 0.90 1.30 0.56 1.30 24.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 0.67 0.69 0.67 0.72 0.71 5.87%
Adjusted Per Share Value based on latest NOSH - 2,758,444
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.62 40.30 31.53 33.26 33.57 31.55 31.67 4.23%
EPS 5.06 3.75 -2.02 1.86 2.83 1.22 2.79 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1042 2.3535 1.5051 1.428 1.4582 1.5657 1.5265 5.49%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.80 2.47 2.02 2.72 2.25 3.03 3.33 -
P/RPS 30.04 12.76 14.39 16.92 14.59 20.88 22.60 4.85%
P/EPS 241.25 137.22 -224.44 302.22 173.08 541.07 256.15 -0.99%
EY 0.41 0.73 -0.45 0.33 0.58 0.18 0.39 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 2.19 3.01 3.94 3.36 4.21 4.69 3.60%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 23/08/06 26/08/05 27/08/04 21/08/03 23/08/02 01/08/01 -
Price 4.37 2.67 2.12 2.63 2.43 3.05 3.50 -
P/RPS 22.63 13.80 15.11 16.36 15.75 21.02 23.76 -0.80%
P/EPS 181.77 148.33 -235.56 292.22 186.92 544.64 269.23 -6.33%
EY 0.55 0.67 -0.42 0.34 0.53 0.18 0.37 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.36 3.16 3.81 3.63 4.24 4.93 -1.98%

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