[MCEMENT] YoY Cumulative 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- 122.05%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,574,256 1,359,292 1,326,938 1,317,118 1,279,103 1,253,664 1,178,402 4.94%
PBT 138,688 -26,237 73,922 92,100 68,376 49,835 67,790 12.66%
Tax -36,904 19,739 -15,881 -20,240 -12,096 -5,591 -18,938 11.75%
NP 101,784 -6,498 58,041 71,860 56,280 44,244 48,852 13.00%
-
NP to SH 100,763 -7,486 58,041 71,860 56,280 44,244 48,852 12.81%
-
Tax Rate 26.61% - 21.48% 21.98% 17.69% 11.22% 27.94% -
Total Cost 1,472,472 1,365,790 1,268,897 1,245,258 1,222,823 1,209,420 1,129,550 4.51%
-
Net Worth 3,190,828 1,696,826 2,031,434 1,954,592 2,106,892 2,082,070 2,040,289 7.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 3,190,828 1,696,826 2,031,434 1,954,592 2,106,892 2,082,070 2,040,289 7.73%
NOSH 2,798,972 2,495,333 2,902,050 2,874,400 2,886,153 2,891,764 2,873,646 -0.43%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.47% -0.48% 4.37% 5.46% 4.40% 3.53% 4.15% -
ROE 3.16% -0.44% 2.86% 3.68% 2.67% 2.12% 2.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.24 54.47 45.72 45.82 44.32 43.35 41.01 5.40%
EPS 3.60 -0.30 2.00 2.50 1.95 1.53 1.70 13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.68 0.70 0.68 0.73 0.72 0.71 8.20%
Adjusted Per Share Value based on latest NOSH - 2,821,285
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.70 101.63 99.21 98.48 95.64 93.73 88.11 4.94%
EPS 7.53 -0.56 4.34 5.37 4.21 3.31 3.65 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3857 1.2687 1.5189 1.4614 1.5753 1.5567 1.5255 7.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.90 2.15 2.73 2.62 2.67 2.97 3.80 -
P/RPS 5.16 3.95 5.97 5.72 6.02 6.85 9.27 -9.29%
P/EPS 80.56 -716.67 136.50 104.80 136.92 194.12 223.53 -15.63%
EY 1.24 -0.14 0.73 0.95 0.73 0.52 0.45 18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 3.16 3.90 3.85 3.66 4.13 5.35 -11.67%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 18/11/05 23/11/04 20/11/03 21/11/02 23/11/01 29/11/00 -
Price 3.63 1.87 2.68 3.00 2.40 3.13 4.07 -
P/RPS 6.45 3.43 5.86 6.55 5.42 7.22 9.93 -6.93%
P/EPS 100.83 -623.33 134.00 120.00 123.08 204.58 239.41 -13.41%
EY 0.99 -0.16 0.75 0.83 0.81 0.49 0.42 15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 2.75 3.83 4.41 3.29 4.35 5.73 -9.34%

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