[MCEMENT] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 28.89%
YoY- -15.2%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,751,108 1,769,593 1,641,651 1,716,779 1,638,850 1,113,162 9.47%
PBT 59,996 185,393 80,858 94,363 126,519 -48,758 -
Tax -8,527 -43,193 -16,736 -10,838 -23,213 56,687 -
NP 51,469 142,200 64,122 83,525 103,306 7,929 45.33%
-
NP to SH 51,080 142,200 64,122 83,525 98,495 -31,377 -
-
Tax Rate 14.21% 23.30% 20.70% 11.49% 18.35% - -
Total Cost 1,699,639 1,627,393 1,577,529 1,633,254 1,535,544 1,105,233 8.98%
-
Net Worth 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 2,004,755 -0.70%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 57,811 43,251 41,693 57,274 - -
Div Payout % - 40.65% 67.45% 49.92% 58.15% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 2,004,755 -0.70%
NOSH 2,764,400 2,978,999 2,972,222 2,898,541 2,405,499 2,905,442 -0.98%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.94% 8.04% 3.91% 4.87% 6.30% 0.71% -
ROE 2.64% 6.82% 3.22% 4.06% 5.85% -1.57% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.34 59.40 55.23 59.23 68.13 38.31 10.57%
EPS 1.85 4.77 2.16 2.88 4.09 -1.08 -
DPS 0.00 1.94 1.46 1.44 2.38 0.00 -
NAPS 0.70 0.70 0.67 0.71 0.70 0.69 0.28%
Adjusted Per Share Value based on latest NOSH - 2,898,541
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 130.90 132.28 122.72 128.33 122.51 83.21 9.47%
EPS 3.82 10.63 4.79 6.24 7.36 -2.35 -
DPS 0.00 4.32 3.23 3.12 4.28 0.00 -
NAPS 1.4465 1.5588 1.4886 1.5384 1.2587 1.4986 -0.70%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.43 2.93 2.43 3.18 3.43 4.67 -
P/RPS 3.84 4.93 4.40 5.37 5.03 12.19 -20.61%
P/EPS 131.51 61.38 112.64 110.35 83.77 -432.43 -
EY 0.76 1.63 0.89 0.91 1.19 -0.23 -
DY 0.00 0.66 0.60 0.45 0.69 0.00 -
P/NAPS 3.47 4.19 3.63 4.48 4.90 6.77 -12.50%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 13/05/04 26/05/03 16/05/02 29/05/01 - -
Price 2.32 2.63 2.27 3.22 3.33 0.00 -
P/RPS 3.66 4.43 4.11 5.44 4.89 0.00 -
P/EPS 125.56 55.10 105.22 111.74 81.33 0.00 -
EY 0.80 1.81 0.95 0.89 1.23 0.00 -
DY 0.00 0.74 0.64 0.45 0.72 0.00 -
P/NAPS 3.31 3.76 3.39 4.54 4.76 0.00 -

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