[MCEMENT] YoY TTM 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- 33.5%
YoY- 36.96%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,041,542 1,727,928 1,765,526 1,668,539 1,715,155 1,630,341 1,268,881 8.24%
PBT 176,871 -12,332 166,632 109,709 74,585 122,032 -14,750 -
Tax -41,741 12,214 -37,318 -24,107 -12,082 -20,115 54,771 -
NP 135,130 -118 129,314 85,602 62,503 101,917 40,021 22.47%
-
NP to SH 133,902 -694 129,314 85,602 62,503 97,106 715 139.09%
-
Tax Rate 23.60% - 22.40% 21.97% 16.20% 16.48% - -
Total Cost 1,906,412 1,728,046 1,636,212 1,582,937 1,652,652 1,528,424 1,228,860 7.58%
-
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 - - 57,811 43,251 41,693 57,274 - -
Div Payout % - - 44.71% 50.53% 66.71% 58.98% - -
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 6.62% -0.01% 7.32% 5.13% 3.64% 6.25% 3.15% -
ROE 4.27% -0.03% 6.79% 4.40% 2.99% 4.77% 0.03% -
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 73.54 57.71 64.00 57.52 59.17 56.89 42.69 9.48%
EPS 4.82 -0.02 4.69 2.95 2.16 3.39 0.02 149.35%
DPS 0.00 0.00 2.10 1.49 1.44 2.00 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 152.64 129.19 132.00 124.75 128.24 121.90 94.87 8.24%
EPS 10.01 -0.05 9.67 6.40 4.67 7.26 0.05 141.76%
DPS 0.00 0.00 4.32 3.23 3.12 4.28 0.00 -
NAPS 2.3454 1.4999 1.4231 1.4532 1.5604 1.5213 1.5558 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 3.36 3.50 4.25 3.91 5.12 5.85 9.77 -16.29%
P/EPS 51.21 -8,715.17 58.02 76.25 140.52 98.27 17,336.34 -62.10%
EY 1.95 -0.01 1.72 1.31 0.71 1.02 0.01 140.71%
DY 0.00 0.00 0.77 0.66 0.48 0.60 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 3.63 3.67 4.11 4.22 5.15 6.15 10.31 -15.96%
P/EPS 55.35 -9,146.62 56.10 82.35 141.44 103.29 18,292.55 -61.95%
EY 1.81 -0.01 1.78 1.21 0.71 0.97 0.01 137.74%
DY 0.00 0.00 0.80 0.61 0.47 0.57 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