[MCEMENT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.13%
YoY- 196.74%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 503,637 561,027 537,161 476,068 507,376 520,937 420,202 12.79%
PBT 73,280 51,867 67,970 18,851 55,582 34,468 -39,198 -
Tax -1,731 -13,718 -17,629 -5,557 -17,783 -772 12,437 -
NP 71,549 38,149 50,341 13,294 37,799 33,696 -26,761 -
-
NP to SH 73,898 37,423 49,969 13,371 37,278 33,284 -26,948 -
-
Tax Rate 2.36% 26.45% 25.94% 29.48% 31.99% 2.24% - -
Total Cost 432,088 522,878 486,820 462,774 469,577 487,241 446,963 -2.22%
-
Net Worth 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 26.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 26.17%
NOSH 2,845,884 2,878,692 2,776,055 2,674,200 2,867,538 2,773,666 2,994,222 -3.32%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.21% 6.80% 9.37% 2.79% 7.45% 6.47% -6.37% -
ROE 2.60% 1.14% 1.59% 0.44% 1.18% 1.76% -1.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.70 19.49 19.35 17.80 17.69 18.78 14.03 16.70%
EPS 5.20 1.30 1.80 0.50 1.30 1.20 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.13 1.13 1.10 0.68 0.67 30.50%
Adjusted Per Share Value based on latest NOSH - 2,674,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.66 41.95 40.16 35.59 37.94 38.95 31.42 12.79%
EPS 5.53 2.80 3.74 1.00 2.79 2.49 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1278 2.4537 2.3454 2.2594 2.3584 1.4102 1.4999 26.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.60 2.90 2.47 2.65 2.05 2.15 2.02 -
P/RPS 25.99 14.88 12.76 14.89 11.59 11.45 14.39 48.14%
P/EPS 177.15 223.08 137.22 530.00 157.69 179.17 -224.44 -
EY 0.56 0.45 0.73 0.19 0.63 0.56 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 2.54 2.19 2.35 1.86 3.16 3.01 32.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 -
Price 5.67 3.63 2.67 2.57 2.52 1.87 2.12 -
P/RPS 32.04 18.63 13.80 14.44 14.24 9.96 15.11 64.82%
P/EPS 218.36 279.23 148.33 514.00 193.85 155.83 -235.56 -
EY 0.46 0.36 0.67 0.19 0.52 0.64 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 3.18 2.36 2.27 2.29 2.75 3.16 47.50%

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