[MCEMENT] YoY 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
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,359,292 1,326,938 1,317,118 1,279,103 1,253,664 1,178,402 1,001,291 -0.32%
PBT -26,237 73,922 92,100 68,376 49,835 67,790 9,277 -
Tax 19,739 -15,881 -20,240 -12,096 -5,591 -18,938 -1,745 -
NP -6,498 58,041 71,860 56,280 44,244 48,852 7,532 -
-
NP to SH -7,486 58,041 71,860 56,280 44,244 48,852 7,532 -
-
Tax Rate - 21.48% 21.98% 17.69% 11.22% 27.94% 18.81% -
Total Cost 1,365,790 1,268,897 1,245,258 1,222,823 1,209,420 1,129,550 993,759 -0.33%
-
Net Worth 1,696,826 2,031,434 1,954,592 2,106,892 2,082,070 2,040,289 215,199 -2.17%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,696,826 2,031,434 1,954,592 2,106,892 2,082,070 2,040,289 215,199 -2.17%
NOSH 2,495,333 2,902,050 2,874,400 2,886,153 2,891,764 2,873,646 413,846 -1.89%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.48% 4.37% 5.46% 4.40% 3.53% 4.15% 0.75% -
ROE -0.44% 2.86% 3.68% 2.67% 2.12% 2.39% 3.50% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.47 45.72 45.82 44.32 43.35 41.01 241.95 1.59%
EPS -0.30 2.00 2.50 1.95 1.53 1.70 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.68 0.73 0.72 0.71 0.52 -0.28%
Adjusted Per Share Value based on latest NOSH - 2,903,888
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 101.64 99.22 98.48 95.64 93.74 88.11 74.87 -0.32%
EPS -0.56 4.34 5.37 4.21 3.31 3.65 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2687 1.5189 1.4615 1.5754 1.5568 1.5256 0.1609 -2.17%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.15 2.73 2.62 2.67 2.97 3.80 0.00 -
P/RPS 3.95 5.97 5.72 6.02 6.85 9.27 0.00 -100.00%
P/EPS -716.67 136.50 104.80 136.92 194.12 223.53 0.00 -100.00%
EY -0.14 0.73 0.95 0.73 0.52 0.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.90 3.85 3.66 4.13 5.35 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 23/11/04 20/11/03 21/11/02 23/11/01 29/11/00 19/01/00 -
Price 1.87 2.68 3.00 2.40 3.13 4.07 4.10 -
P/RPS 3.43 5.86 6.55 5.42 7.22 9.93 1.69 -0.74%
P/EPS -623.33 134.00 120.00 123.08 204.58 239.41 225.27 -
EY -0.16 0.75 0.83 0.81 0.49 0.42 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.83 4.41 3.29 4.35 5.73 7.88 1.12%

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