[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 87.76%
YoY- -112.9%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,026,458 1,904,272 1,866,668 1,812,389 1,676,710 1,672,612 1,761,555 9.81%
PBT 173,642 75,404 29,345 -34,982 -121,410 -86,028 103,693 41.14%
Tax -46,372 -22,228 1,956 26,318 41,022 32,296 -20,918 70.26%
NP 127,270 53,176 31,301 -8,664 -80,388 -53,732 82,775 33.31%
-
NP to SH 126,680 53,484 29,792 -9,981 -81,540 -55,288 82,775 32.90%
-
Tax Rate 26.71% 29.48% -6.67% - - - 20.17% -
Total Cost 1,899,188 1,851,096 1,835,367 1,821,053 1,757,098 1,726,344 1,678,780 8.59%
-
Net Worth 3,253,372 3,021,845 3,306,912 1,696,826 1,951,135 1,935,079 1,998,017 38.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 59,584 - - - 78,493 -
Div Payout % - - 200.00% - - - 94.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,253,372 3,021,845 3,306,912 1,696,826 1,951,135 1,935,079 1,998,017 38.53%
NOSH 2,879,090 2,674,200 2,979,200 2,495,333 2,912,142 2,764,400 2,854,310 0.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.28% 2.79% 1.68% -0.48% -4.79% -3.21% 4.70% -
ROE 3.89% 1.77% 0.90% -0.59% -4.18% -2.86% 4.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.39 71.21 62.66 72.63 57.58 60.51 61.72 9.18%
EPS 4.40 2.00 1.00 -0.40 -2.80 -2.00 2.90 32.14%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.75 -
NAPS 1.13 1.13 1.11 0.68 0.67 0.70 0.70 37.73%
Adjusted Per Share Value based on latest NOSH - 2,773,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 151.48 142.35 139.54 135.48 125.34 125.03 131.68 9.81%
EPS 9.47 4.00 2.23 -0.75 -6.10 -4.13 6.19 32.87%
DPS 0.00 0.00 4.45 0.00 0.00 0.00 5.87 -
NAPS 2.432 2.2589 2.472 1.2684 1.4585 1.4465 1.4936 38.52%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.47 2.65 2.05 2.15 2.02 2.43 2.43 -
P/RPS 3.51 3.72 3.27 2.96 3.51 4.02 3.94 -7.43%
P/EPS 56.14 132.50 205.00 -537.50 -72.14 -121.50 83.79 -23.48%
EY 1.78 0.75 0.49 -0.19 -1.39 -0.82 1.19 30.88%
DY 0.00 0.00 0.98 0.00 0.00 0.00 1.13 -
P/NAPS 2.19 2.35 1.85 3.16 3.01 3.47 3.47 -26.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 -
Price 2.67 2.57 2.52 1.87 2.12 2.32 2.77 -
P/RPS 3.79 3.61 4.02 2.57 3.68 3.83 4.49 -10.71%
P/EPS 60.68 128.50 252.00 -467.50 -75.71 -116.00 95.52 -26.16%
EY 1.65 0.78 0.40 -0.21 -1.32 -0.86 1.05 35.27%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.99 -
P/NAPS 2.36 2.27 2.27 2.75 3.16 3.31 3.96 -29.24%

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