[MCEMENT] YoY TTM 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- -9.06%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,114,432 2,041,542 1,727,928 1,765,526 1,668,539 1,715,155 1,630,341 4.42%
PBT 266,329 176,871 -12,332 166,632 109,709 74,585 122,032 13.88%
Tax -43,265 -41,741 12,214 -37,318 -24,107 -12,082 -20,115 13.60%
NP 223,064 135,130 -118 129,314 85,602 62,503 101,917 13.93%
-
NP to SH 224,705 133,902 -694 129,314 85,602 62,503 97,106 15.00%
-
Tax Rate 16.24% 23.60% - 22.40% 21.97% 16.20% 16.48% -
Total Cost 1,891,368 1,906,412 1,728,046 1,636,212 1,582,937 1,652,652 1,528,424 3.61%
-
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 - - - 57,811 43,251 41,693 57,274 -
Div Payout % - - - 44.71% 50.53% 66.71% 58.98% -
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 10.55% 6.62% -0.01% 7.32% 5.13% 3.64% 6.25% -
ROE 8.01% 4.27% -0.03% 6.79% 4.40% 2.99% 4.77% -
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 75.39 73.54 57.71 64.00 57.52 59.17 56.89 4.80%
EPS 8.01 4.82 -0.02 4.69 2.95 2.16 3.39 15.40%
DPS 0.00 0.00 0.00 2.10 1.49 1.44 2.00 -
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 158.07 152.62 129.18 131.99 124.74 128.22 121.88 4.42%
EPS 16.80 10.01 -0.05 9.67 6.40 4.67 7.26 15.00%
DPS 0.00 0.00 0.00 4.32 3.23 3.12 4.28 -
NAPS 2.0967 2.3451 1.4997 1.4229 1.453 1.5602 1.5211 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 7.69 3.36 3.50 4.25 3.91 5.12 5.85 4.66%
P/EPS 72.39 51.21 -8,715.17 58.02 76.25 140.52 98.27 -4.96%
EY 1.38 1.95 -0.01 1.72 1.31 0.71 1.02 5.16%
DY 0.00 0.00 0.00 0.77 0.66 0.48 0.60 -
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 5.80 3.63 3.67 4.11 4.22 5.15 6.15 -0.97%
P/EPS 54.55 55.35 -9,146.62 56.10 82.35 141.44 103.29 -10.08%
EY 1.83 1.81 -0.01 1.78 1.21 0.71 0.97 11.15%
DY 0.00 0.00 0.00 0.80 0.61 0.47 0.57 -
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