[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 86.7%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 854,453 407,004 1,674,005 1,279,103 859,919 439,358 1,657,299 -35.78%
PBT 44,899 -6,992 101,495 68,376 36,685 13,645 74,562 -28.75%
Tax -12,537 1,642 -18,110 -12,096 -6,540 268 -9,761 18.21%
NP 32,362 -5,350 83,385 56,280 30,145 13,913 64,801 -37.13%
-
NP to SH 32,362 -5,350 83,385 56,280 30,145 13,913 64,801 -37.13%
-
Tax Rate 27.92% - 17.84% 17.69% 17.83% -1.96% 13.09% -
Total Cost 822,091 412,354 1,590,620 1,222,823 829,774 425,445 1,592,498 -35.72%
-
Net Worth 1,935,941 1,991,388 2,026,718 2,106,892 2,086,961 2,057,964 2,053,960 -3.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 43,429 - - - - -
Div Payout % - - 52.08% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,935,941 1,991,388 2,026,718 2,106,892 2,086,961 2,057,964 2,053,960 -3.87%
NOSH 2,889,464 2,972,222 2,895,312 2,886,153 2,898,557 2,898,541 2,892,901 -0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.79% -1.31% 4.98% 4.40% 3.51% 3.17% 3.91% -
ROE 1.67% -0.27% 4.11% 2.67% 1.44% 0.68% 3.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.57 13.69 57.82 44.32 29.67 15.16 57.29 -35.73%
EPS 1.12 -0.18 2.88 1.95 1.04 0.48 2.24 -37.08%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.70 0.73 0.72 0.71 0.71 -3.80%
Adjusted Per Share Value based on latest NOSH - 2,903,888
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.87 30.42 125.14 95.62 64.28 32.84 123.89 -35.78%
EPS 2.42 -0.40 6.23 4.21 2.25 1.04 4.84 -37.08%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.4886 1.515 1.575 1.5601 1.5384 1.5354 -3.87%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.25 2.43 2.57 2.67 3.03 3.18 3.28 -
P/RPS 7.61 17.75 4.45 6.02 10.21 20.98 5.73 20.88%
P/EPS 200.89 -1,350.00 89.24 136.92 291.35 662.50 146.43 23.53%
EY 0.50 -0.07 1.12 0.73 0.34 0.15 0.68 -18.58%
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.63 3.67 3.66 4.21 4.48 4.62 -19.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 28/02/03 21/11/02 23/08/02 16/05/02 22/02/02 -
Price 2.43 2.27 2.42 2.40 3.05 3.22 3.32 -
P/RPS 8.22 16.58 4.19 5.42 10.28 21.24 5.80 26.25%
P/EPS 216.96 -1,261.11 84.03 123.08 293.27 670.83 148.21 29.01%
EY 0.46 -0.08 1.19 0.81 0.34 0.15 0.67 -22.22%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.39 3.46 3.29 4.24 4.54 4.68 -15.62%

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