[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 9.85%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,705,470 1,719,838 1,757,432 1,657,299 1,671,552 1,604,126 1,519,512 7.99%
PBT 91,168 73,370 54,580 74,562 66,446 73,324 -24,624 -
Tax -16,128 -13,080 1,072 -9,761 -7,454 -8,438 24,624 -
NP 75,040 60,290 55,652 64,801 58,992 64,886 0 -
-
NP to SH 75,040 60,290 55,652 64,801 58,992 64,886 -19,244 -
-
Tax Rate 17.69% 17.83% -1.96% 13.09% 11.22% 11.51% - -
Total Cost 1,630,430 1,659,548 1,701,780 1,592,498 1,612,560 1,539,240 1,519,512 4.80%
-
Net Worth 2,106,892 2,086,961 2,057,964 2,053,960 2,082,070 2,094,048 1,683,849 16.10%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,106,892 2,086,961 2,057,964 2,053,960 2,082,070 2,094,048 1,683,849 16.10%
NOSH 2,886,153 2,898,557 2,898,541 2,892,901 2,891,764 2,949,363 2,405,499 12.90%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.40% 3.51% 3.17% 3.91% 3.53% 4.04% 0.00% -
ROE 3.56% 2.89% 2.70% 3.15% 2.83% 3.10% -1.14% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 59.09 59.33 60.63 57.29 57.80 54.39 63.17 -4.34%
EPS 2.60 2.08 1.92 2.24 2.04 2.20 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.71 0.71 0.72 0.71 0.70 2.83%
Adjusted Per Share Value based on latest NOSH - 2,895,352
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 127.49 128.56 131.37 123.89 124.95 119.91 113.59 7.99%
EPS 5.61 4.51 4.16 4.84 4.41 4.85 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.575 1.5601 1.5384 1.5354 1.5564 1.5654 1.2587 16.10%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.67 3.03 3.18 3.28 2.97 3.33 3.43 -
P/RPS 4.52 5.11 5.24 5.73 5.14 6.12 5.43 -11.50%
P/EPS 102.69 145.67 165.63 146.43 145.59 151.36 -428.75 -
EY 0.97 0.69 0.60 0.68 0.69 0.66 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 4.21 4.48 4.62 4.13 4.69 4.90 -17.66%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 23/08/02 16/05/02 22/02/02 23/11/01 01/08/01 29/05/01 -
Price 2.40 3.05 3.22 3.32 3.13 3.50 3.33 -
P/RPS 4.06 5.14 5.31 5.80 5.41 6.44 5.27 -15.94%
P/EPS 92.31 146.63 167.71 148.21 153.43 159.09 -416.25 -
EY 1.08 0.68 0.60 0.67 0.65 0.63 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.24 4.54 4.68 4.35 4.93 4.76 -21.80%

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