[MCEMENT] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -32.32%
YoY- 389.19%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 394,902 419,184 420,561 439,358 403,636 451,601 422,185 -4.34%
PBT 33,119 31,691 23,040 13,645 24,727 13,173 42,818 -15.69%
Tax -6,014 -5,556 -6,808 268 -4,170 -1,372 -5,564 5.30%
NP 27,105 26,135 16,232 13,913 20,557 11,801 37,254 -19.05%
-
NP to SH 27,105 26,135 16,232 13,913 20,557 11,801 37,254 -19.05%
-
Tax Rate 18.16% 17.53% 29.55% -1.96% 16.86% 10.42% 12.99% -
Total Cost 367,797 393,049 404,329 425,445 383,079 439,800 384,931 -2.98%
-
Net Worth 2,018,382 2,119,838 2,086,971 2,057,964 2,055,699 2,072,370 2,034,641 -0.53%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 43,251 - - - 57,907 - - -
Div Payout % 159.57% - - - 281.69% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,018,382 2,119,838 2,086,971 2,057,964 2,055,699 2,072,370 2,034,641 -0.53%
NOSH 2,883,404 2,903,888 2,898,571 2,898,541 2,895,352 2,878,292 2,865,692 0.41%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.86% 6.23% 3.86% 3.17% 5.09% 2.61% 8.82% -
ROE 1.34% 1.23% 0.78% 0.68% 1.00% 0.57% 1.83% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.70 14.44 14.51 15.16 13.94 15.69 14.73 -4.70%
EPS 0.94 0.90 0.56 0.48 0.71 0.41 1.30 -19.39%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.70 0.73 0.72 0.71 0.71 0.72 0.71 -0.93%
Adjusted Per Share Value based on latest NOSH - 2,898,541
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.53 31.34 31.45 32.85 30.18 33.77 31.57 -4.34%
EPS 2.03 1.95 1.21 1.04 1.54 0.88 2.79 -19.05%
DPS 3.23 0.00 0.00 0.00 4.33 0.00 0.00 -
NAPS 1.5092 1.585 1.5605 1.5388 1.5371 1.5495 1.5213 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.57 2.67 3.03 3.18 3.28 2.97 3.33 -
P/RPS 18.77 18.50 20.88 20.98 23.53 18.93 22.60 -11.61%
P/EPS 273.39 296.67 541.07 662.50 461.97 724.39 256.15 4.42%
EY 0.37 0.34 0.18 0.15 0.22 0.14 0.39 -3.43%
DY 0.58 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 3.67 3.66 4.21 4.48 4.62 4.13 4.69 -15.04%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 23/08/02 16/05/02 22/02/02 23/11/01 01/08/01 -
Price 2.42 2.40 3.05 3.22 3.32 3.13 3.50 -
P/RPS 17.67 16.63 21.02 21.24 23.81 19.95 23.76 -17.87%
P/EPS 257.44 266.67 544.64 670.83 467.61 763.41 269.23 -2.93%
EY 0.39 0.37 0.18 0.15 0.21 0.13 0.37 3.56%
DY 0.62 0.00 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 3.46 3.29 4.24 4.54 4.68 4.35 4.93 -20.97%

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