[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 398.48%
YoY- -64.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,099,008 2,026,458 1,904,272 1,866,668 1,812,389 1,676,710 1,672,612 16.32%
PBT 184,917 173,642 75,404 29,345 -34,982 -121,410 -86,028 -
Tax -49,205 -46,372 -22,228 1,956 26,318 41,022 32,296 -
NP 135,712 127,270 53,176 31,301 -8,664 -80,388 -53,732 -
-
NP to SH 134,350 126,680 53,484 29,792 -9,981 -81,540 -55,288 -
-
Tax Rate 26.61% 26.71% 29.48% -6.67% - - - -
Total Cost 1,963,296 1,899,188 1,851,096 1,835,367 1,821,053 1,757,098 1,726,344 8.94%
-
Net Worth 3,190,828 3,253,372 3,021,845 3,306,912 1,696,826 1,951,135 1,935,079 39.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 59,584 - - - -
Div Payout % - - - 200.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,190,828 3,253,372 3,021,845 3,306,912 1,696,826 1,951,135 1,935,079 39.53%
NOSH 2,798,972 2,879,090 2,674,200 2,979,200 2,495,333 2,912,142 2,764,400 0.83%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.47% 6.28% 2.79% 1.68% -0.48% -4.79% -3.21% -
ROE 4.21% 3.89% 1.77% 0.90% -0.59% -4.18% -2.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.99 70.39 71.21 62.66 72.63 57.58 60.51 15.36%
EPS 4.80 4.40 2.00 1.00 -0.40 -2.80 -2.00 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.11 0.68 0.67 0.70 38.38%
Adjusted Per Share Value based on latest NOSH - 2,867,538
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 156.92 151.49 142.36 139.55 135.49 125.35 125.04 16.33%
EPS 10.04 9.47 4.00 2.23 -0.75 -6.10 -4.13 -
DPS 0.00 0.00 0.00 4.45 0.00 0.00 0.00 -
NAPS 2.3854 2.4322 2.2591 2.4722 1.2685 1.4586 1.4466 39.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.90 2.47 2.65 2.05 2.15 2.02 2.43 -
P/RPS 3.87 3.51 3.72 3.27 2.96 3.51 4.02 -2.50%
P/EPS 60.42 56.14 132.50 205.00 -537.50 -72.14 -121.50 -
EY 1.66 1.78 0.75 0.49 -0.19 -1.39 -0.82 -
DY 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 2.54 2.19 2.35 1.85 3.16 3.01 3.47 -18.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 -
Price 3.63 2.67 2.57 2.52 1.87 2.12 2.32 -
P/RPS 4.84 3.79 3.61 4.02 2.57 3.68 3.83 16.86%
P/EPS 75.63 60.68 128.50 252.00 -467.50 -75.71 -116.00 -
EY 1.32 1.65 0.78 0.40 -0.21 -1.32 -0.86 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 3.18 2.36 2.27 2.27 2.75 3.16 3.31 -2.63%

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