[MCEMENT] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -38.2%
YoY- -61.16%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 581,284 561,027 520,937 454,956 462,665 419,184 451,601 4.29%
PBT 104,860 51,867 34,468 18,602 47,201 31,691 13,173 41.28%
Tax -20,334 -13,718 -772 -3,260 -7,703 -5,556 -1,372 56.69%
NP 84,526 38,149 33,696 15,342 39,498 26,135 11,801 38.81%
-
NP to SH 85,701 37,423 33,284 15,342 39,498 26,135 11,801 39.13%
-
Tax Rate 19.39% 26.45% 2.24% 17.52% 16.32% 17.53% 10.42% -
Total Cost 496,758 522,878 487,241 439,614 423,167 393,049 439,800 2.04%
-
Net Worth 2,854,533 3,281,709 1,886,093 2,147,879 1,918,474 2,119,838 2,072,370 5.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,854,533 3,281,709 1,886,093 2,147,879 1,918,474 2,119,838 2,072,370 5.47%
NOSH 2,854,533 2,878,692 2,773,666 3,068,400 2,821,285 2,903,888 2,878,292 -0.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.54% 6.80% 6.47% 3.37% 8.54% 6.23% 2.61% -
ROE 3.00% 1.14% 1.76% 0.71% 2.06% 1.23% 0.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.36 19.49 18.78 14.83 16.40 14.44 15.69 4.43%
EPS 6.10 1.30 1.20 0.50 1.40 0.90 0.41 56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 0.68 0.70 0.68 0.73 0.72 5.62%
Adjusted Per Share Value based on latest NOSH - 3,068,400
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 43.45 41.94 38.94 34.01 34.59 31.34 33.76 4.29%
EPS 6.41 2.80 2.49 1.15 2.95 1.95 0.88 39.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1339 2.4532 1.4099 1.6056 1.4341 1.5846 1.5492 5.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 6.00 2.90 2.15 2.73 2.62 2.67 2.97 -
P/RPS 29.46 14.88 11.45 18.41 15.98 18.50 18.93 7.64%
P/EPS 199.85 223.08 179.17 546.00 187.14 296.67 724.39 -19.30%
EY 0.50 0.45 0.56 0.18 0.53 0.34 0.14 23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 2.54 3.16 3.90 3.85 3.66 4.13 6.41%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 22/11/06 18/11/05 23/11/04 20/11/03 21/11/02 23/11/01 -
Price 5.40 3.63 1.87 2.68 3.00 2.40 3.13 -
P/RPS 26.52 18.63 9.96 18.07 18.29 16.63 19.95 4.85%
P/EPS 179.86 279.23 155.83 536.00 214.29 266.67 763.41 -21.40%
EY 0.56 0.36 0.64 0.19 0.47 0.37 0.13 27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 3.18 2.75 3.83 4.41 3.29 4.35 3.66%

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