[MCEMENT] YoY TTM 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- 15.61%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,081,632 1,793,909 1,757,817 1,712,020 1,682,738 1,651,899 1,356,188 7.39%
PBT 194,270 3,534 138,033 125,219 93,103 89,483 36,837 31.91%
Tax -54,687 14,702 -32,875 -26,254 -16,266 -8,927 34,968 -
NP 139,583 18,236 105,158 98,965 76,837 80,556 71,805 11.70%
-
NP to SH 138,041 17,248 105,158 98,965 76,837 75,745 32,499 27.24%
-
Tax Rate 28.15% -416.02% 23.82% 20.97% 17.47% 9.98% -94.93% -
Total Cost 1,942,049 1,775,673 1,652,659 1,613,055 1,605,901 1,571,343 1,284,383 7.13%
-
Net Worth 3,281,709 1,886,093 2,147,879 1,918,474 2,119,838 2,072,370 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 57,811 43,251 41,693 57,274 - -
Div Payout % - - 54.98% 43.70% 54.26% 75.61% - -
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 3,281,709 1,886,093 2,147,879 1,918,474 2,119,838 2,072,370 0 -
NOSH 2,878,692 2,773,666 3,068,400 2,821,285 2,903,888 2,878,292 3,014,727 -0.76%
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 6.71% 1.02% 5.98% 5.78% 4.57% 4.88% 5.29% -
ROE 4.21% 0.91% 4.90% 5.16% 3.62% 3.65% 0.00% -
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 72.31 64.68 57.29 60.68 57.95 57.39 44.99 8.22%
EPS 4.80 0.62 3.43 3.51 2.65 2.63 1.08 28.20%
DPS 0.00 0.00 1.88 1.53 1.44 1.99 0.00 -
NAPS 1.14 0.68 0.70 0.68 0.73 0.72 0.00 -
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 155.61 134.10 131.40 127.98 125.79 123.48 101.38 7.39%
EPS 10.32 1.29 7.86 7.40 5.74 5.66 2.43 27.24%
DPS 0.00 0.00 4.32 3.23 3.12 4.28 0.00 -
NAPS 2.4532 1.4099 1.6056 1.4341 1.5846 1.5492 0.00 -
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 4.01 3.32 4.77 4.32 4.61 5.17 8.45 -11.67%
P/EPS 60.48 345.74 79.66 74.69 100.91 112.86 352.50 -25.44%
EY 1.65 0.29 1.26 1.34 0.99 0.89 0.28 34.37%
DY 0.00 0.00 0.69 0.59 0.54 0.67 0.00 -
P/NAPS 2.54 3.16 3.90 3.85 3.66 4.13 0.00 -
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 5.02 2.89 4.68 4.94 4.14 5.45 9.05 -9.35%
P/EPS 75.70 300.72 78.20 85.52 90.70 118.94 377.55 -23.48%
EY 1.32 0.33 1.28 1.17 1.10 0.84 0.26 31.08%
DY 0.00 0.00 0.70 0.51 0.60 0.64 0.00 -
P/NAPS 3.18 2.75 3.83 4.41 3.29 4.35 0.00 -

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