[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.96%
YoY- -30.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,173,532 2,077,893 1,866,668 1,761,555 1,747,997 1,674,005 1,657,299 4.62%
PBT 318,134 211,968 29,345 103,693 156,210 101,495 74,562 27.34%
Tax -33,443 -38,635 1,956 -20,918 -37,234 -18,110 -9,761 22.77%
NP 284,691 173,333 31,301 82,775 118,976 83,385 64,801 27.96%
-
NP to SH 288,147 174,661 29,792 82,775 118,976 83,385 64,801 28.22%
-
Tax Rate 10.51% 18.23% -6.67% 20.17% 23.84% 17.84% 13.09% -
Total Cost 1,888,841 1,904,560 1,835,367 1,678,780 1,629,021 1,590,620 1,592,498 2.88%
-
Net Worth 4,224,840 3,297,814 3,306,912 1,998,017 2,026,355 2,026,718 2,053,960 12.76%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 247,066 84,559 59,584 78,493 57,895 43,429 - -
Div Payout % 85.74% 48.41% 200.00% 94.83% 48.66% 52.08% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 4,224,840 3,297,814 3,306,912 1,998,017 2,026,355 2,026,718 2,053,960 12.76%
NOSH 856,359 2,818,645 2,979,200 2,854,310 2,894,793 2,895,312 2,892,901 -18.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.10% 8.34% 1.68% 4.70% 6.81% 4.98% 3.91% -
ROE 6.82% 5.30% 0.90% 4.14% 5.87% 4.11% 3.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 175.95 73.72 62.66 61.72 60.38 57.82 57.29 20.55%
EPS 21.00 12.30 1.00 2.90 4.11 2.88 2.24 45.18%
DPS 20.00 3.00 2.00 2.75 2.00 1.50 0.00 -
NAPS 3.42 1.17 1.11 0.70 0.70 0.70 0.71 29.93%
Adjusted Per Share Value based on latest NOSH - 2,748,222
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 162.48 155.33 139.54 131.68 130.67 125.14 123.89 4.62%
EPS 21.54 13.06 2.23 6.19 8.89 6.23 4.84 28.23%
DPS 18.47 6.32 4.45 5.87 4.33 3.25 0.00 -
NAPS 3.1582 2.4652 2.472 1.4936 1.5148 1.515 1.5354 12.76%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.85 4.60 2.05 2.43 3.00 2.57 3.28 -
P/RPS 3.32 6.24 3.27 3.94 4.97 4.45 5.73 -8.69%
P/EPS 25.08 74.23 205.00 83.79 72.99 89.24 146.43 -25.46%
EY 3.99 1.35 0.49 1.19 1.37 1.12 0.68 34.28%
DY 3.42 0.65 0.98 1.13 0.67 0.58 0.00 -
P/NAPS 1.71 3.93 1.85 3.47 4.29 3.67 4.62 -15.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 16/02/07 23/02/06 28/02/05 24/02/04 28/02/03 22/02/02 -
Price 5.60 5.67 2.52 2.77 3.53 2.42 3.32 -
P/RPS 3.18 7.69 4.02 4.49 5.85 4.19 5.80 -9.52%
P/EPS 24.01 91.50 252.00 95.52 85.89 84.03 148.21 -26.15%
EY 4.17 1.09 0.40 1.05 1.16 1.19 0.67 35.60%
DY 3.57 0.53 0.79 0.99 0.57 0.62 0.00 -
P/NAPS 1.64 4.85 2.27 3.96 5.04 3.46 4.68 -16.02%

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