[MCEMENT] QoQ Cumulative 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- -55.12%
YoY- 196.74%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative 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 1,574,256 1,013,229 476,068 1,866,668 1,359,292 838,355 82.84%
PBT 211,968 138,688 86,821 18,851 29,345 -26,237 -60,705 -
Tax -38,635 -36,904 -23,186 -5,557 1,956 19,739 20,511 -
NP 173,333 101,784 63,635 13,294 31,301 -6,498 -40,194 -
-
NP to SH 174,661 100,763 63,340 13,371 29,792 -7,486 -40,770 -
-
Tax Rate 18.23% 26.61% 26.71% 29.48% -6.67% - - -
Total Cost 1,904,560 1,472,472 949,594 462,774 1,835,367 1,365,790 878,549 67.26%
-
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% 3.16% 1.95% 0.44% 0.90% -0.44% -2.09% -
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 56.24 35.19 17.80 62.66 54.47 28.79 86.84%
EPS 12.30 3.60 2.20 0.50 1.00 -0.30 -1.40 -
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 155.36 117.70 75.76 35.59 139.57 101.63 62.68 82.84%
EPS 13.06 7.53 4.74 1.00 2.23 -0.56 -3.05 -
DPS 6.32 0.00 0.00 0.00 4.45 0.00 0.00 -
NAPS 2.4657 2.3857 2.4325 2.2594 2.4725 1.2687 1.4588 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 5.16 7.02 14.89 3.27 3.95 7.02 -7.53%
P/EPS 74.23 80.56 112.27 530.00 205.00 -716.67 -144.29 -
EY 1.35 1.24 0.89 0.19 0.49 -0.14 -0.69 -
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 6.45 7.59 14.44 4.02 3.43 7.36 2.95%
P/EPS 91.50 100.83 121.36 514.00 252.00 -623.33 -151.43 -
EY 1.09 0.99 0.82 0.19 0.40 -0.16 -0.66 -
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