[MCEMENT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 223.51%
YoY- 116.95%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 537,161 476,068 507,376 520,937 420,202 418,153 434,617 15.21%
PBT 67,970 18,851 55,582 34,468 -39,198 -21,507 29,771 73.64%
Tax -17,629 -5,557 -17,783 -772 12,437 8,074 -5,037 131.04%
NP 50,341 13,294 37,799 33,696 -26,761 -13,433 24,734 60.81%
-
NP to SH 49,969 13,371 37,278 33,284 -26,948 -13,822 24,734 60.01%
-
Tax Rate 25.94% 29.48% 31.99% 2.24% - - 16.92% -
Total Cost 486,820 462,774 469,577 487,241 446,963 431,586 409,883 12.18%
-
Net Worth 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 38.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 75,576 -
Div Payout % - - - - - - 305.56% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 38.66%
NOSH 2,776,055 2,674,200 2,867,538 2,773,666 2,994,222 2,764,400 2,748,222 0.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.37% 2.79% 7.45% 6.47% -6.37% -3.21% 5.69% -
ROE 1.59% 0.44% 1.18% 1.76% -1.34% -0.71% 1.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.35 17.80 17.69 18.78 14.03 15.13 15.81 14.46%
EPS 1.80 0.50 1.30 1.20 -0.90 -0.50 0.90 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
NAPS 1.13 1.13 1.10 0.68 0.67 0.70 0.70 37.73%
Adjusted Per Share Value based on latest NOSH - 2,773,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.16 35.59 37.94 38.95 31.42 31.26 32.50 15.19%
EPS 3.74 1.00 2.79 2.49 -2.01 -1.03 1.85 60.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.65 -
NAPS 2.3454 2.2594 2.3584 1.4102 1.4999 1.4468 1.4384 38.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.47 2.65 2.05 2.15 2.02 2.43 2.43 -
P/RPS 12.76 14.89 11.59 11.45 14.39 16.06 15.37 -11.69%
P/EPS 137.22 530.00 157.69 179.17 -224.44 -486.00 270.00 -36.39%
EY 0.73 0.19 0.63 0.56 -0.45 -0.21 0.37 57.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 2.19 2.35 1.86 3.16 3.01 3.47 3.47 -26.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 -
Price 2.67 2.57 2.52 1.87 2.12 2.32 2.77 -
P/RPS 13.80 14.44 14.24 9.96 15.11 15.34 17.52 -14.74%
P/EPS 148.33 514.00 193.85 155.83 -235.56 -464.00 307.78 -38.61%
EY 0.67 0.19 0.52 0.64 -0.42 -0.22 0.32 63.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 2.36 2.27 2.29 2.75 3.16 3.31 3.96 -29.24%

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