[MCEMENT] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.74%
YoY- 51.13%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 443,382 428,600 430,879 462,665 447,449 407,004 394,902 8.03%
PBT 33,130 22,191 64,110 47,201 51,891 -6,992 33,119 0.02%
Tax -8,304 -4,317 -16,994 -7,703 -14,179 1,642 -6,014 24.02%
NP 24,826 17,874 47,116 39,498 37,712 -5,350 27,105 -5.69%
-
NP to SH 24,826 17,874 47,116 39,498 37,712 -5,350 27,105 -5.69%
-
Tax Rate 25.06% 19.45% 26.51% 16.32% 27.32% - 18.16% -
Total Cost 418,556 410,726 383,763 423,167 409,737 412,354 367,797 9.00%
-
Net Worth 1,903,326 2,085,299 2,023,386 1,918,474 1,943,618 1,991,388 2,018,382 -3.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 57,811 - - - 43,251 -
Div Payout % - - 122.70% - - - 159.57% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,903,326 2,085,299 2,023,386 1,918,474 1,943,618 1,991,388 2,018,382 -3.84%
NOSH 2,758,444 2,978,999 2,890,552 2,821,285 2,900,923 2,972,222 2,883,404 -2.91%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.60% 4.17% 10.93% 8.54% 8.43% -1.31% 6.86% -
ROE 1.30% 0.86% 2.33% 2.06% 1.94% -0.27% 1.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.07 14.39 14.91 16.40 15.42 13.69 13.70 11.23%
EPS 0.90 0.60 1.63 1.40 1.30 -0.18 0.94 -2.85%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.69 0.70 0.70 0.68 0.67 0.67 0.70 -0.95%
Adjusted Per Share Value based on latest NOSH - 2,821,285
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.15 32.05 32.22 34.59 33.46 30.43 29.53 8.02%
EPS 1.86 1.34 3.52 2.95 2.82 -0.40 2.03 -5.66%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 3.23 -
NAPS 1.4232 1.5592 1.5129 1.4345 1.4533 1.489 1.5092 -3.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.72 2.93 3.00 2.62 2.25 2.43 2.57 -
P/RPS 16.92 20.37 20.13 15.98 14.59 17.75 18.77 -6.68%
P/EPS 302.22 488.33 184.05 187.14 173.08 -1,350.00 273.39 6.91%
EY 0.33 0.20 0.54 0.53 0.58 -0.07 0.37 -7.35%
DY 0.00 0.00 0.67 0.00 0.00 0.00 0.58 -
P/NAPS 3.94 4.19 4.29 3.85 3.36 3.63 3.67 4.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 13/05/04 24/02/04 20/11/03 21/08/03 26/05/03 28/02/03 -
Price 2.63 2.63 3.53 3.00 2.43 2.27 2.42 -
P/RPS 16.36 18.28 23.68 18.29 15.75 16.58 17.67 -5.01%
P/EPS 292.22 438.33 216.56 214.29 186.92 -1,261.11 257.44 8.82%
EY 0.34 0.23 0.46 0.47 0.53 -0.08 0.39 -8.74%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.62 -
P/NAPS 3.81 3.76 5.04 4.41 3.63 3.39 3.46 6.64%

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