[MCEMENT] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -39.91%
YoY- 434.09%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,033,108 1,904,272 1,672,612 1,714,400 1,628,016 1,757,432 1,519,512 4.97%
PBT 234,192 75,404 -86,028 88,764 -27,968 54,580 -24,624 -
Tax -51,404 -22,228 32,296 -17,268 6,568 1,072 24,624 -
NP 182,788 53,176 -53,732 71,496 -21,400 55,652 0 -
-
NP to SH 183,820 53,484 -55,288 71,496 -21,400 55,652 -19,244 -
-
Tax Rate 21.95% 29.48% - 19.45% - -1.96% - -
Total Cost 1,850,320 1,851,096 1,726,344 1,642,904 1,649,416 1,701,780 1,519,512 3.33%
-
Net Worth 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 9.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 9.29%
NOSH 2,870,749 2,674,200 2,764,400 2,978,999 2,972,222 2,898,541 2,405,499 2.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.99% 2.79% -3.21% 4.17% -1.31% 3.17% 0.00% -
ROE 6.40% 1.77% -2.86% 3.43% -1.07% 2.70% -1.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.82 71.21 60.51 57.55 54.77 60.63 63.17 1.92%
EPS 12.80 2.00 -2.00 2.40 -0.72 1.92 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 0.70 0.70 0.67 0.71 0.70 6.12%
Adjusted Per Share Value based on latest NOSH - 2,978,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 151.98 142.35 125.03 128.16 121.70 131.37 113.59 4.96%
EPS 13.74 4.00 -4.13 5.34 -1.60 4.16 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.146 2.2589 1.4465 1.5588 1.4886 1.5384 1.2587 9.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.80 2.65 2.43 2.93 2.43 3.18 3.43 -
P/RPS 8.19 3.72 4.02 5.09 4.44 5.24 5.43 7.08%
P/EPS 90.58 132.50 -121.50 122.08 -337.50 165.63 -428.75 -
EY 1.10 0.75 -0.82 0.82 -0.30 0.60 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 2.35 3.47 4.19 3.63 4.48 4.90 2.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 18/05/06 27/05/05 13/05/04 26/05/03 16/05/02 29/05/01 -
Price 6.03 2.57 2.32 2.63 2.27 3.22 3.33 -
P/RPS 8.51 3.61 3.83 4.57 4.14 5.31 5.27 8.31%
P/EPS 94.17 128.50 -116.00 109.58 -315.28 167.71 -416.25 -
EY 1.06 0.78 -0.86 0.91 -0.32 0.60 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 2.27 3.31 3.76 3.39 4.54 4.76 4.01%

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