[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.38%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,676,710 1,672,612 1,761,555 1,769,250 1,743,964 1,714,400 1,747,997 -2.74%
PBT -121,410 -86,028 103,693 98,562 110,642 88,764 156,210 -
Tax 41,022 32,296 -20,918 -21,174 -25,242 -17,268 -37,234 -
NP -80,388 -53,732 82,775 77,388 85,400 71,496 118,976 -
-
NP to SH -81,540 -55,288 82,775 77,388 85,400 71,496 118,976 -
-
Tax Rate - - 20.17% 21.48% 22.81% 19.45% 23.84% -
Total Cost 1,757,098 1,726,344 1,678,780 1,691,862 1,658,564 1,642,904 1,629,021 5.17%
-
Net Worth 1,951,135 1,935,079 1,998,017 2,031,434 1,964,199 2,085,299 2,026,355 -2.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 78,493 - - - 57,895 -
Div Payout % - - 94.83% - - - 48.66% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,951,135 1,935,079 1,998,017 2,031,434 1,964,199 2,085,299 2,026,355 -2.49%
NOSH 2,912,142 2,764,400 2,854,310 2,902,049 2,846,666 2,978,999 2,894,793 0.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -4.79% -3.21% 4.70% 4.37% 4.90% 4.17% 6.81% -
ROE -4.18% -2.86% 4.14% 3.81% 4.35% 3.43% 5.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.58 60.51 61.72 60.97 61.26 57.55 60.38 -3.11%
EPS -2.80 -2.00 2.90 2.67 3.00 2.40 4.11 -
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.00 -
NAPS 0.67 0.70 0.70 0.70 0.69 0.70 0.70 -2.88%
Adjusted Per Share Value based on latest NOSH - 3,068,400
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 125.34 125.03 131.68 132.26 130.37 128.16 130.67 -2.74%
EPS -6.10 -4.13 6.19 5.78 6.38 5.34 8.89 -
DPS 0.00 0.00 5.87 0.00 0.00 0.00 4.33 -
NAPS 1.4585 1.4465 1.4936 1.5186 1.4683 1.5588 1.5148 -2.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.02 2.43 2.43 2.73 2.72 2.93 3.00 -
P/RPS 3.51 4.02 3.94 4.48 4.44 5.09 4.97 -20.71%
P/EPS -72.14 -121.50 83.79 102.37 90.67 122.08 72.99 -
EY -1.39 -0.82 1.19 0.98 1.10 0.82 1.37 -
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.67 -
P/NAPS 3.01 3.47 3.47 3.90 3.94 4.19 4.29 -21.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 23/11/04 27/08/04 13/05/04 24/02/04 -
Price 2.12 2.32 2.77 2.68 2.63 2.63 3.53 -
P/RPS 3.68 3.83 4.49 4.40 4.29 4.57 5.85 -26.60%
P/EPS -75.71 -116.00 95.52 100.50 87.67 109.58 85.89 -
EY -1.32 -0.86 1.05 1.00 1.14 0.91 1.16 -
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.57 -
P/NAPS 3.16 3.31 3.96 3.83 3.81 3.76 5.04 -26.76%

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