[MCEMENT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.52%
YoY- 121.76%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,110,102 1,924,583 1,751,108 1,769,593 1,641,651 1,716,779 1,638,850 4.30%
PBT 251,665 69,703 59,996 185,393 80,858 94,363 126,519 12.13%
Tax -45,929 -11,675 -8,527 -43,193 -16,736 -10,838 -23,213 12.03%
NP 205,736 58,028 51,469 142,200 64,122 83,525 103,306 12.16%
-
NP to SH 207,245 56,985 51,080 142,200 64,122 83,525 98,495 13.19%
-
Tax Rate 18.25% 16.75% 14.21% 23.30% 20.70% 11.49% 18.35% -
Total Cost 1,904,366 1,866,555 1,699,639 1,627,393 1,577,529 1,633,254 1,535,544 3.65%
-
Net Worth 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 9.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 57,811 43,251 41,693 57,274 -
Div Payout % - - - 40.65% 67.45% 49.92% 58.15% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 9.29%
NOSH 2,870,749 2,674,200 2,764,400 2,978,999 2,972,222 2,898,541 2,405,499 2.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.75% 3.02% 2.94% 8.04% 3.91% 4.87% 6.30% -
ROE 7.22% 1.89% 2.64% 6.82% 3.22% 4.06% 5.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 73.50 71.97 63.34 59.40 55.23 59.23 68.13 1.27%
EPS 7.22 2.13 1.85 4.77 2.16 2.88 4.09 9.93%
DPS 0.00 0.00 0.00 1.94 1.46 1.44 2.38 -
NAPS 1.00 1.13 0.70 0.70 0.67 0.71 0.70 6.12%
Adjusted Per Share Value based on latest NOSH - 2,978,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 157.77 143.90 130.93 132.31 122.74 128.36 122.53 4.30%
EPS 15.50 4.26 3.82 10.63 4.79 6.25 7.36 13.20%
DPS 0.00 0.00 0.00 4.32 3.23 3.12 4.28 -
NAPS 2.1464 2.2594 1.4468 1.5591 1.4889 1.5387 1.259 9.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.80 2.65 2.43 2.93 2.43 3.18 3.43 -
P/RPS 7.89 3.68 3.84 4.93 4.40 5.37 5.03 7.78%
P/EPS 80.34 124.36 131.51 61.38 112.64 110.35 83.77 -0.69%
EY 1.24 0.80 0.76 1.63 0.89 0.91 1.19 0.68%
DY 0.00 0.00 0.00 0.66 0.60 0.45 0.69 -
P/NAPS 5.80 2.35 3.47 4.19 3.63 4.48 4.90 2.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 18/05/06 27/05/05 13/05/04 26/05/03 16/05/02 29/05/01 -
Price 6.03 2.57 2.32 2.63 2.27 3.22 3.33 -
P/RPS 8.20 3.57 3.66 4.43 4.11 5.44 4.89 8.99%
P/EPS 83.53 120.61 125.56 55.10 105.22 111.74 81.33 0.44%
EY 1.20 0.83 0.80 1.81 0.95 0.89 1.23 -0.41%
DY 0.00 0.00 0.00 0.74 0.64 0.45 0.72 -
P/NAPS 6.03 2.27 3.31 3.76 3.39 4.54 4.76 4.01%

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