[MCEMENT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -25.11%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 541,491 508,277 503,637 561,027 537,161 476,068 507,376 4.44%
PBT 82,634 58,548 73,280 51,867 67,970 18,851 55,582 30.35%
Tax -14,965 -12,851 -1,731 -13,718 -17,629 -5,557 -17,783 -10.89%
NP 67,669 45,697 71,549 38,149 50,341 13,294 37,799 47.59%
-
NP to SH 67,429 45,955 73,898 37,423 49,969 13,371 37,278 48.61%
-
Tax Rate 18.11% 21.95% 2.36% 26.45% 25.94% 29.48% 31.99% -
Total Cost 473,822 462,580 432,088 522,878 486,820 462,774 469,577 0.60%
-
Net Worth 2,804,708 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 -7.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,804,708 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 -7.55%
NOSH 2,804,708 2,870,749 2,845,884 2,878,692 2,776,055 2,674,200 2,867,538 -1.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.50% 8.99% 14.21% 6.80% 9.37% 2.79% 7.45% -
ROE 2.40% 1.60% 2.60% 1.14% 1.59% 0.44% 1.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.31 17.71 17.70 19.49 19.35 17.80 17.69 6.03%
EPS 4.80 3.20 5.20 1.30 1.80 0.50 1.30 139.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.14 1.13 1.13 1.10 -6.17%
Adjusted Per Share Value based on latest NOSH - 2,878,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.48 38.00 37.65 41.94 40.15 35.59 37.93 4.44%
EPS 5.04 3.44 5.52 2.80 3.74 1.00 2.79 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0966 2.146 2.1274 2.4532 2.345 2.2589 2.3579 -7.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.80 5.80 4.60 2.90 2.47 2.65 2.05 -
P/RPS 30.04 32.76 25.99 14.88 12.76 14.89 11.59 89.01%
P/EPS 241.25 362.32 177.15 223.08 137.22 530.00 157.69 32.87%
EY 0.41 0.28 0.56 0.45 0.73 0.19 0.63 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 5.80 4.60 2.54 2.19 2.35 1.86 113.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 -
Price 4.37 6.03 5.67 3.63 2.67 2.57 2.52 -
P/RPS 22.63 34.06 32.04 18.63 13.80 14.44 14.24 36.29%
P/EPS 181.77 376.69 218.36 279.23 148.33 514.00 193.85 -4.21%
EY 0.55 0.27 0.46 0.36 0.67 0.19 0.52 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 6.03 5.67 3.18 2.36 2.27 2.29 54.03%

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