[MCEMENT] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 19.29%
YoY- 73.83%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 503,637 507,376 434,617 430,879 394,902 403,636 398,235 3.98%
PBT 73,280 55,582 29,771 64,110 33,119 24,727 39,648 10.77%
Tax -1,731 -17,783 -5,037 -16,994 -6,014 -4,170 -8,147 -22.74%
NP 71,549 37,799 24,734 47,116 27,105 20,557 31,501 14.64%
-
NP to SH 73,898 37,278 24,734 47,116 27,105 20,557 31,501 15.26%
-
Tax Rate 2.36% 31.99% 16.92% 26.51% 18.16% 16.86% 20.55% -
Total Cost 432,088 469,577 409,883 383,763 367,797 383,079 366,734 2.76%
-
Net Worth 2,845,884 3,154,292 1,923,755 2,023,386 2,018,382 2,055,699 2,004,609 6.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 75,576 57,811 43,251 57,907 57,274 -
Div Payout % - - 305.56% 122.70% 159.57% 281.69% 181.82% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,845,884 3,154,292 1,923,755 2,023,386 2,018,382 2,055,699 2,004,609 6.01%
NOSH 2,845,884 2,867,538 2,748,222 2,890,552 2,883,404 2,895,352 2,863,727 -0.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.21% 7.45% 5.69% 10.93% 6.86% 5.09% 7.91% -
ROE 2.60% 1.18% 1.29% 2.33% 1.34% 1.00% 1.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.70 17.69 15.81 14.91 13.70 13.94 13.91 4.09%
EPS 5.20 1.30 0.90 1.63 0.94 0.71 1.10 29.53%
DPS 0.00 0.00 2.75 2.00 1.50 2.00 2.00 -
NAPS 1.00 1.10 0.70 0.70 0.70 0.71 0.70 6.12%
Adjusted Per Share Value based on latest NOSH - 2,890,552
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.66 37.94 32.50 32.22 29.53 30.18 29.78 3.98%
EPS 5.53 2.79 1.85 3.52 2.03 1.54 2.36 15.24%
DPS 0.00 0.00 5.65 4.32 3.23 4.33 4.28 -
NAPS 2.1279 2.3585 1.4384 1.5129 1.5092 1.5371 1.4989 6.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.60 2.05 2.43 3.00 2.57 3.28 3.50 -
P/RPS 25.99 11.59 15.37 20.13 18.77 23.53 25.17 0.53%
P/EPS 177.15 157.69 270.00 184.05 273.39 461.97 318.18 -9.29%
EY 0.56 0.63 0.37 0.54 0.37 0.22 0.31 10.35%
DY 0.00 0.00 1.13 0.67 0.58 0.61 0.57 -
P/NAPS 4.60 1.86 3.47 4.29 3.67 4.62 5.00 -1.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 23/02/06 28/02/05 24/02/04 28/02/03 22/02/02 19/02/01 -
Price 5.67 2.52 2.77 3.53 2.42 3.32 3.40 -
P/RPS 32.04 14.24 17.52 23.68 17.67 23.81 24.45 4.60%
P/EPS 218.36 193.85 307.78 216.56 257.44 467.61 309.09 -5.62%
EY 0.46 0.52 0.32 0.46 0.39 0.21 0.32 6.23%
DY 0.00 0.00 0.99 0.57 0.62 0.60 0.59 -
P/NAPS 5.67 2.29 3.96 5.04 3.46 4.68 4.86 2.60%

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