[MCEMENT] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -101.36%
YoY- -100.54%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,924,583 1,866,668 1,793,909 1,727,928 1,751,108 1,761,555 1,757,817 6.23%
PBT 69,703 29,345 3,534 -12,332 59,996 103,694 138,033 -36.61%
Tax -11,675 1,956 14,702 12,214 -8,527 -20,918 -32,875 -49.88%
NP 58,028 31,301 18,236 -118 51,469 82,776 105,158 -32.74%
-
NP to SH 56,985 29,792 17,248 -694 51,080 82,776 105,158 -33.55%
-
Tax Rate 16.75% -6.67% -416.02% - 14.21% 20.17% 23.82% -
Total Cost 1,866,555 1,835,367 1,775,673 1,728,046 1,699,639 1,678,779 1,652,659 8.46%
-
Net Worth 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 25.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 75,576 57,811 -
Div Payout % - - - - - 91.30% 54.98% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 25.58%
NOSH 2,674,200 2,867,538 2,773,666 2,994,222 2,764,400 2,748,222 3,068,400 -8.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.02% 1.68% 1.02% -0.01% 2.94% 4.70% 5.98% -
ROE 1.89% 0.94% 0.91% -0.03% 2.64% 4.30% 4.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 71.97 65.10 64.68 57.71 63.34 64.10 57.29 16.44%
EPS 2.13 1.04 0.62 -0.02 1.85 3.01 3.43 -27.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.75 1.88 -
NAPS 1.13 1.10 0.68 0.67 0.70 0.70 0.70 37.65%
Adjusted Per Share Value based on latest NOSH - 2,994,222
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 143.90 139.57 134.13 129.19 130.93 131.71 131.43 6.23%
EPS 4.26 2.23 1.29 -0.05 3.82 6.19 7.86 -33.54%
DPS 0.00 0.00 0.00 0.00 0.00 5.65 4.32 -
NAPS 2.2594 2.3584 1.4102 1.4999 1.4468 1.4384 1.6059 25.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.65 2.05 2.15 2.02 2.43 2.43 2.73 -
P/RPS 3.68 3.15 3.32 3.50 3.84 3.79 4.77 -15.89%
P/EPS 124.36 197.32 345.74 -8,715.17 131.51 80.68 79.66 34.61%
EY 0.80 0.51 0.29 -0.01 0.76 1.24 1.26 -26.14%
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.69 -
P/NAPS 2.35 1.86 3.16 3.01 3.47 3.47 3.90 -28.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 23/11/04 -
Price 2.57 2.52 1.87 2.12 2.32 2.77 2.68 -
P/RPS 3.57 3.87 2.89 3.67 3.66 4.32 4.68 -16.52%
P/EPS 120.61 242.55 300.72 -9,146.62 125.56 91.97 78.20 33.52%
EY 0.83 0.41 0.33 -0.01 0.80 1.09 1.28 -25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.70 -
P/NAPS 2.27 2.29 2.75 3.16 3.31 3.96 3.83 -29.46%

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