[MCEMENT] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.22%
YoY- 42.68%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,077,893 1,866,668 1,761,555 1,747,997 1,674,005 1,657,299 1,576,637 4.70%
PBT 211,968 29,345 103,694 156,210 101,495 74,562 107,438 11.98%
Tax -38,635 1,956 -20,918 -37,234 -18,110 -4,950 -4,132 45.12%
NP 173,333 31,301 82,776 118,976 83,385 69,612 103,306 9.00%
-
NP to SH 174,661 29,792 82,776 118,976 83,385 64,801 80,353 13.80%
-
Tax Rate 18.23% -6.67% 20.17% 23.84% 17.84% 6.64% 3.85% -
Total Cost 1,904,560 1,835,367 1,678,779 1,629,021 1,590,620 1,587,687 1,473,331 4.36%
-
Net Worth 2,845,884 3,154,292 1,923,755 2,023,386 2,018,382 2,055,699 2,004,609 6.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 75,576 57,811 43,251 41,693 57,274 -
Div Payout % - - 91.30% 48.59% 51.87% 64.34% 71.28% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,845,884 3,154,292 1,923,755 2,023,386 2,018,382 2,055,699 2,004,609 6.01%
NOSH 2,845,884 2,867,538 2,748,222 2,890,552 2,883,404 2,895,352 2,863,727 -0.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.34% 1.68% 4.70% 6.81% 4.98% 4.20% 6.55% -
ROE 6.14% 0.94% 4.30% 5.88% 4.13% 3.15% 4.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 73.01 65.10 64.10 60.47 58.06 57.24 55.06 4.81%
EPS 6.14 1.04 3.01 4.12 2.89 2.24 2.81 13.90%
DPS 0.00 0.00 2.75 2.00 1.50 1.44 2.00 -
NAPS 1.00 1.10 0.70 0.70 0.70 0.71 0.70 6.12%
Adjusted Per Share Value based on latest NOSH - 2,890,552
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 155.36 139.57 131.71 130.69 125.16 123.91 117.88 4.70%
EPS 13.06 2.23 6.19 8.90 6.23 4.85 6.01 13.80%
DPS 0.00 0.00 5.65 4.32 3.23 3.12 4.28 -
NAPS 2.1278 2.3584 1.4384 1.5128 1.5091 1.537 1.4988 6.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.60 2.05 2.43 3.00 2.57 3.28 3.50 -
P/RPS 6.30 3.15 3.79 4.96 4.43 5.73 6.36 -0.15%
P/EPS 74.95 197.32 80.68 72.89 88.87 146.55 124.74 -8.13%
EY 1.33 0.51 1.24 1.37 1.13 0.68 0.80 8.83%
DY 0.00 0.00 1.13 0.67 0.58 0.44 0.57 -
P/NAPS 4.60 1.86 3.47 4.29 3.67 4.62 5.00 -1.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 23/02/06 28/02/05 24/02/04 28/02/03 22/02/02 19/02/01 -
Price 5.67 2.52 2.77 3.53 2.42 3.32 3.40 -
P/RPS 7.77 3.87 4.32 5.84 4.17 5.80 6.18 3.88%
P/EPS 92.39 242.55 91.97 85.76 83.68 148.34 121.17 -4.41%
EY 1.08 0.41 1.09 1.17 1.19 0.67 0.83 4.48%
DY 0.00 0.00 0.99 0.57 0.62 0.43 0.59 -
P/NAPS 5.67 2.29 3.96 5.04 3.46 4.68 4.86 2.60%

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