[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.06%
YoY- 1446.02%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,099,536 2,033,108 2,077,893 2,099,008 2,026,458 1,904,272 1,866,668 8.17%
PBT 282,364 234,192 211,968 184,917 173,642 75,404 29,345 354.27%
Tax -55,632 -51,404 -38,635 -49,205 -46,372 -22,228 1,956 -
NP 226,732 182,788 173,333 135,712 127,270 53,176 31,301 275.73%
-
NP to SH 226,768 183,820 174,661 134,350 126,680 53,484 29,792 288.39%
-
Tax Rate 19.70% 21.95% 18.23% 26.61% 26.71% 29.48% -6.67% -
Total Cost 1,872,804 1,850,320 1,904,560 1,963,296 1,899,188 1,851,096 1,835,367 1.35%
-
Net Worth 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 -9.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 84,559 - - - 59,584 -
Div Payout % - - 48.41% - - - 200.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 -9.86%
NOSH 2,831,125 2,870,749 2,818,645 2,798,972 2,879,090 2,674,200 2,979,200 -3.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.80% 8.99% 8.34% 6.47% 6.28% 2.79% 1.68% -
ROE 8.01% 6.40% 5.30% 4.21% 3.89% 1.77% 0.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.16 70.82 73.72 74.99 70.39 71.21 62.66 11.92%
EPS 16.00 12.80 12.30 4.80 4.40 2.00 1.00 538.19%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 1.17 1.14 1.13 1.13 1.11 -6.73%
Adjusted Per Share Value based on latest NOSH - 2,878,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 156.95 151.98 155.33 156.91 151.48 142.35 139.54 8.17%
EPS 16.95 13.74 13.06 10.04 9.47 4.00 2.23 288.02%
DPS 0.00 0.00 6.32 0.00 0.00 0.00 4.45 -
NAPS 2.1164 2.146 2.4652 2.3852 2.432 2.2589 2.472 -9.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.80 5.80 4.60 2.90 2.47 2.65 2.05 -
P/RPS 7.82 8.19 6.24 3.87 3.51 3.72 3.27 79.11%
P/EPS 72.41 90.58 74.23 60.42 56.14 132.50 205.00 -50.12%
EY 1.38 1.10 1.35 1.66 1.78 0.75 0.49 99.80%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.98 -
P/NAPS 5.80 5.80 3.93 2.54 2.19 2.35 1.85 114.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 -
Price 4.37 6.03 5.67 3.63 2.67 2.57 2.52 -
P/RPS 5.89 8.51 7.69 4.84 3.79 3.61 4.02 29.09%
P/EPS 54.56 94.17 91.50 75.63 60.68 128.50 252.00 -64.04%
EY 1.83 1.06 1.09 1.32 1.65 0.78 0.40 176.35%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.79 -
P/NAPS 4.37 6.03 4.85 3.18 2.36 2.27 2.27 54.93%

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