[MCEMENT] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 273.71%
YoY- 285.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 508,277 503,637 561,027 537,161 476,068 507,376 520,937 -1.62%
PBT 58,548 73,280 51,867 67,970 18,851 55,582 34,468 42.40%
Tax -12,851 -1,731 -13,718 -17,629 -5,557 -17,783 -772 553.06%
NP 45,697 71,549 38,149 50,341 13,294 37,799 33,696 22.54%
-
NP to SH 45,955 73,898 37,423 49,969 13,371 37,278 33,284 24.01%
-
Tax Rate 21.95% 2.36% 26.45% 25.94% 29.48% 31.99% 2.24% -
Total Cost 462,580 432,088 522,878 486,820 462,774 469,577 487,241 -3.40%
-
Net Worth 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 32.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 32.35%
NOSH 2,870,749 2,845,884 2,878,692 2,776,055 2,674,200 2,867,538 2,773,666 2.32%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.99% 14.21% 6.80% 9.37% 2.79% 7.45% 6.47% -
ROE 1.60% 2.60% 1.14% 1.59% 0.44% 1.18% 1.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.71 17.70 19.49 19.35 17.80 17.69 18.78 -3.83%
EPS 3.20 5.20 1.30 1.80 0.50 1.30 1.20 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.14 1.13 1.13 1.10 0.68 29.34%
Adjusted Per Share Value based on latest NOSH - 2,776,055
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.00 37.65 41.94 40.15 35.59 37.93 38.94 -1.61%
EPS 3.44 5.52 2.80 3.74 1.00 2.79 2.49 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.146 2.1274 2.4532 2.345 2.2589 2.3579 1.4099 32.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.80 4.60 2.90 2.47 2.65 2.05 2.15 -
P/RPS 32.76 25.99 14.88 12.76 14.89 11.59 11.45 101.66%
P/EPS 362.32 177.15 223.08 137.22 530.00 157.69 179.17 59.98%
EY 0.28 0.56 0.45 0.73 0.19 0.63 0.56 -37.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 4.60 2.54 2.19 2.35 1.86 3.16 49.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 18/11/05 -
Price 6.03 5.67 3.63 2.67 2.57 2.52 1.87 -
P/RPS 34.06 32.04 18.63 13.80 14.44 14.24 9.96 127.15%
P/EPS 376.69 218.36 279.23 148.33 514.00 193.85 155.83 80.21%
EY 0.27 0.46 0.36 0.67 0.19 0.52 0.64 -43.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.67 3.18 2.36 2.27 2.29 2.75 68.86%

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