[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -116.7%
YoY- -177.33%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,866,668 1,359,292 838,355 418,153 1,761,555 1,326,938 871,982 65.87%
PBT 29,345 -26,237 -60,705 -21,507 103,693 73,922 55,321 -34.39%
Tax 1,956 19,739 20,511 8,074 -20,918 -15,881 -12,621 -
NP 31,301 -6,498 -40,194 -13,433 82,775 58,041 42,700 -18.65%
-
NP to SH 29,792 -7,486 -40,770 -13,822 82,775 58,041 42,700 -21.28%
-
Tax Rate -6.67% - - - 20.17% 21.48% 22.81% -
Total Cost 1,835,367 1,365,790 878,549 431,586 1,678,780 1,268,897 829,282 69.58%
-
Net Worth 3,306,912 1,696,826 1,951,135 1,935,079 1,998,017 2,031,434 1,964,199 41.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 59,584 - - - 78,493 - - -
Div Payout % 200.00% - - - 94.83% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,306,912 1,696,826 1,951,135 1,935,079 1,998,017 2,031,434 1,964,199 41.38%
NOSH 2,979,200 2,495,333 2,912,142 2,764,400 2,854,310 2,902,050 2,846,666 3.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.68% -0.48% -4.79% -3.21% 4.70% 4.37% 4.90% -
ROE 0.90% -0.44% -2.09% -0.71% 4.14% 2.86% 2.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.66 54.47 28.79 15.13 61.72 45.72 30.63 60.93%
EPS 1.00 -0.30 -1.40 -0.50 2.90 2.00 1.50 -23.62%
DPS 2.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.11 0.68 0.67 0.70 0.70 0.70 0.69 37.17%
Adjusted Per Share Value based on latest NOSH - 2,764,400
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 139.82 101.82 62.80 31.32 131.95 99.39 65.31 65.87%
EPS 2.23 -0.56 -3.05 -1.04 6.20 4.35 3.20 -21.34%
DPS 4.46 0.00 0.00 0.00 5.88 0.00 0.00 -
NAPS 2.477 1.271 1.4615 1.4494 1.4966 1.5216 1.4712 41.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.05 2.15 2.02 2.43 2.43 2.73 2.72 -
P/RPS 3.27 3.95 7.02 16.06 3.94 5.97 8.88 -48.53%
P/EPS 205.00 -716.67 -144.29 -486.00 83.79 136.50 181.33 8.49%
EY 0.49 -0.14 -0.69 -0.21 1.19 0.73 0.55 -7.39%
DY 0.98 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 1.85 3.16 3.01 3.47 3.47 3.90 3.94 -39.50%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 23/11/04 27/08/04 -
Price 2.52 1.87 2.12 2.32 2.77 2.68 2.63 -
P/RPS 4.02 3.43 7.36 15.34 4.49 5.86 8.59 -39.63%
P/EPS 252.00 -623.33 -151.43 -464.00 95.52 134.00 175.33 27.27%
EY 0.40 -0.16 -0.66 -0.22 1.05 0.75 0.57 -20.98%
DY 0.79 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 2.27 2.75 3.16 3.31 3.96 3.83 3.81 -29.12%

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