[MCEMENT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 61.22%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 542,480 503,637 507,376 434,617 430,879 394,902 403,636 5.04%
PBT 72,093 73,280 55,582 29,771 64,110 33,119 24,727 19.51%
Tax 14,707 -1,731 -17,783 -5,037 -16,994 -6,014 -4,170 -
NP 86,800 71,549 37,799 24,734 47,116 27,105 20,557 27.11%
-
NP to SH 89,063 73,898 37,278 24,734 47,116 27,105 20,557 27.66%
-
Tax Rate -20.40% 2.36% 31.99% 16.92% 26.51% 18.16% 16.86% -
Total Cost 455,680 432,088 469,577 409,883 383,763 367,797 383,079 2.93%
-
Net Worth 4,261,900 2,845,884 3,154,292 1,923,755 2,023,386 2,018,382 2,055,699 12.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 247,066 - - 75,576 57,811 43,251 57,907 27.34%
Div Payout % 277.41% - - 305.56% 122.70% 159.57% 281.69% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,261,900 2,845,884 3,154,292 1,923,755 2,023,386 2,018,382 2,055,699 12.91%
NOSH 856,359 2,845,884 2,867,538 2,748,222 2,890,552 2,883,404 2,895,352 -18.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.00% 14.21% 7.45% 5.69% 10.93% 6.86% 5.09% -
ROE 2.09% 2.60% 1.18% 1.29% 2.33% 1.34% 1.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 43.91 17.70 17.69 15.81 14.91 13.70 13.94 21.06%
EPS 7.30 5.20 1.30 0.90 1.63 0.94 0.71 47.43%
DPS 20.00 0.00 0.00 2.75 2.00 1.50 2.00 46.75%
NAPS 3.45 1.00 1.10 0.70 0.70 0.70 0.71 30.12%
Adjusted Per Share Value based on latest NOSH - 2,748,222
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 40.56 37.66 37.94 32.50 32.22 29.53 30.18 5.04%
EPS 6.66 5.53 2.79 1.85 3.52 2.03 1.54 27.62%
DPS 18.47 0.00 0.00 5.65 4.32 3.23 4.33 27.33%
NAPS 3.1865 2.1278 2.3584 1.4384 1.5128 1.5091 1.537 12.91%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.85 4.60 2.05 2.43 3.00 2.57 3.28 -
P/RPS 13.32 25.99 11.59 15.37 20.13 18.77 23.53 -9.04%
P/EPS 81.14 177.15 157.69 270.00 184.05 273.39 461.97 -25.15%
EY 1.23 0.56 0.63 0.37 0.54 0.37 0.22 33.20%
DY 3.42 0.00 0.00 1.13 0.67 0.58 0.61 33.26%
P/NAPS 1.70 4.60 1.86 3.47 4.29 3.67 4.62 -15.34%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 16/02/07 23/02/06 28/02/05 24/02/04 28/02/03 22/02/02 -
Price 5.60 5.67 2.52 2.77 3.53 2.42 3.32 -
P/RPS 12.75 32.04 14.24 17.52 23.68 17.67 23.81 -9.88%
P/EPS 77.67 218.36 193.85 307.78 216.56 257.44 467.61 -25.84%
EY 1.29 0.46 0.52 0.32 0.46 0.39 0.21 35.31%
DY 3.57 0.00 0.00 0.99 0.57 0.62 0.60 34.59%
P/NAPS 1.62 5.67 2.29 3.96 5.04 3.46 4.68 -16.19%

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