[MCEMENT] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.0%
YoY- 50.72%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 561,027 537,161 476,068 507,376 520,937 420,202 418,153 21.62%
PBT 51,867 67,970 18,851 55,582 34,468 -39,198 -21,507 -
Tax -13,718 -17,629 -5,557 -17,783 -772 12,437 8,074 -
NP 38,149 50,341 13,294 37,799 33,696 -26,761 -13,433 -
-
NP to SH 37,423 49,969 13,371 37,278 33,284 -26,948 -13,822 -
-
Tax Rate 26.45% 25.94% 29.48% 31.99% 2.24% - - -
Total Cost 522,878 486,820 462,774 469,577 487,241 446,963 431,586 13.63%
-
Net Worth 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 42.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 42.16%
NOSH 2,878,692 2,776,055 2,674,200 2,867,538 2,773,666 2,994,222 2,764,400 2.73%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.80% 9.37% 2.79% 7.45% 6.47% -6.37% -3.21% -
ROE 1.14% 1.59% 0.44% 1.18% 1.76% -1.34% -0.71% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.49 19.35 17.80 17.69 18.78 14.03 15.13 18.37%
EPS 1.30 1.80 0.50 1.30 1.20 -0.90 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.10 0.68 0.67 0.70 38.38%
Adjusted Per Share Value based on latest NOSH - 2,867,538
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.07 40.28 35.70 38.04 39.06 31.51 31.35 21.64%
EPS 2.81 3.75 1.00 2.80 2.50 -2.02 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4606 2.3521 2.2658 2.3651 1.4142 1.5042 1.4509 42.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.90 2.47 2.65 2.05 2.15 2.02 2.43 -
P/RPS 14.88 12.76 14.89 11.59 11.45 14.39 16.06 -4.95%
P/EPS 223.08 137.22 530.00 157.69 179.17 -224.44 -486.00 -
EY 0.45 0.73 0.19 0.63 0.56 -0.45 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.19 2.35 1.86 3.16 3.01 3.47 -18.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 -
Price 3.63 2.67 2.57 2.52 1.87 2.12 2.32 -
P/RPS 18.63 13.80 14.44 14.24 9.96 15.11 15.34 13.81%
P/EPS 279.23 148.33 514.00 193.85 155.83 -235.56 -464.00 -
EY 0.36 0.67 0.19 0.52 0.64 -0.42 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 2.36 2.27 2.29 2.75 3.16 3.31 -2.63%

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