[MCEMENT] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -155.88%
YoY- -177.33%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 507,376 520,937 420,202 418,153 434,617 454,956 443,382 9.37%
PBT 55,582 34,468 -39,198 -21,507 29,771 18,602 33,130 41.05%
Tax -17,783 -772 12,437 8,074 -5,037 -3,260 -8,304 65.91%
NP 37,799 33,696 -26,761 -13,433 24,734 15,342 24,826 32.24%
-
NP to SH 37,278 33,284 -26,948 -13,822 24,734 15,342 24,826 31.03%
-
Tax Rate 31.99% 2.24% - - 16.92% 17.52% 25.06% -
Total Cost 469,577 487,241 446,963 431,586 409,883 439,614 418,556 7.94%
-
Net Worth 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 1,903,326 39.91%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 75,576 - - -
Div Payout % - - - - 305.56% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 1,903,326 39.91%
NOSH 2,867,538 2,773,666 2,994,222 2,764,400 2,748,222 3,068,400 2,758,444 2.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.45% 6.47% -6.37% -3.21% 5.69% 3.37% 5.60% -
ROE 1.18% 1.76% -1.34% -0.71% 1.29% 0.71% 1.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.69 18.78 14.03 15.13 15.81 14.83 16.07 6.59%
EPS 1.30 1.20 -0.90 -0.50 0.90 0.50 0.90 27.69%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.10 0.68 0.67 0.70 0.70 0.70 0.69 36.35%
Adjusted Per Share Value based on latest NOSH - 2,764,400
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.93 38.94 31.41 31.26 32.49 34.01 33.14 9.39%
EPS 2.79 2.49 -2.01 -1.03 1.85 1.15 1.86 30.94%
DPS 0.00 0.00 0.00 0.00 5.65 0.00 0.00 -
NAPS 2.3579 1.4099 1.4996 1.4465 1.4381 1.6056 1.4228 39.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.05 2.15 2.02 2.43 2.43 2.73 2.72 -
P/RPS 11.59 11.45 14.39 16.06 15.37 18.41 16.92 -22.24%
P/EPS 157.69 179.17 -224.44 -486.00 270.00 546.00 302.22 -35.11%
EY 0.63 0.56 -0.45 -0.21 0.37 0.18 0.33 53.71%
DY 0.00 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 1.86 3.16 3.01 3.47 3.47 3.90 3.94 -39.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 23/11/04 27/08/04 -
Price 2.52 1.87 2.12 2.32 2.77 2.68 2.63 -
P/RPS 14.24 9.96 15.11 15.34 17.52 18.07 16.36 -8.81%
P/EPS 193.85 155.83 -235.56 -464.00 307.78 536.00 292.22 -23.88%
EY 0.52 0.64 -0.42 -0.22 0.32 0.19 0.34 32.64%
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 2.29 2.75 3.16 3.31 3.96 3.83 3.81 -28.71%

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