[MCEMENT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 79.52%
YoY- 196.74%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,077,893 2,099,008 2,026,458 1,904,272 1,866,668 1,812,389 1,676,710 15.32%
PBT 211,968 184,917 173,642 75,404 29,345 -34,982 -121,410 -
Tax -38,635 -49,205 -46,372 -22,228 1,956 26,318 41,022 -
NP 173,333 135,712 127,270 53,176 31,301 -8,664 -80,388 -
-
NP to SH 174,661 134,350 126,680 53,484 29,792 -9,981 -81,540 -
-
Tax Rate 18.23% 26.61% 26.71% 29.48% -6.67% - - -
Total Cost 1,904,560 1,963,296 1,899,188 1,851,096 1,835,367 1,821,053 1,757,098 5.50%
-
Net Worth 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 1,696,826 1,951,135 41.75%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 84,559 - - - 59,584 - - -
Div Payout % 48.41% - - - 200.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 1,696,826 1,951,135 41.75%
NOSH 2,818,645 2,798,972 2,879,090 2,674,200 2,979,200 2,495,333 2,912,142 -2.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.34% 6.47% 6.28% 2.79% 1.68% -0.48% -4.79% -
ROE 5.30% 4.21% 3.89% 1.77% 0.90% -0.59% -4.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 73.72 74.99 70.39 71.21 62.66 72.63 57.58 17.85%
EPS 12.30 4.80 4.40 2.00 1.00 -0.40 -2.80 -
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.14 1.13 1.13 1.11 0.68 0.67 44.86%
Adjusted Per Share Value based on latest NOSH - 2,674,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 155.33 156.91 151.48 142.35 139.54 135.48 125.34 15.32%
EPS 13.06 10.04 9.47 4.00 2.23 -0.75 -6.10 -
DPS 6.32 0.00 0.00 0.00 4.45 0.00 0.00 -
NAPS 2.4652 2.3852 2.432 2.2589 2.472 1.2684 1.4585 41.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.60 2.90 2.47 2.65 2.05 2.15 2.02 -
P/RPS 6.24 3.87 3.51 3.72 3.27 2.96 3.51 46.59%
P/EPS 74.23 60.42 56.14 132.50 205.00 -537.50 -72.14 -
EY 1.35 1.66 1.78 0.75 0.49 -0.19 -1.39 -
DY 0.65 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 3.93 2.54 2.19 2.35 1.85 3.16 3.01 19.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 -
Price 5.67 3.63 2.67 2.57 2.52 1.87 2.12 -
P/RPS 7.69 4.84 3.79 3.61 4.02 2.57 3.68 63.23%
P/EPS 91.50 75.63 60.68 128.50 252.00 -467.50 -75.71 -
EY 1.09 1.32 1.65 0.78 0.40 -0.21 -1.32 -
DY 0.53 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 4.85 3.18 2.36 2.27 2.27 2.75 3.16 32.95%

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