[MCEMENT] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2585.3%
YoY- -83.6%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,041,542 1,924,583 1,866,668 1,793,909 1,727,928 1,751,108 1,761,555 10.36%
PBT 176,871 69,703 29,345 3,534 -12,332 59,996 103,694 42.89%
Tax -41,741 -11,675 1,956 14,702 12,214 -8,527 -20,918 58.70%
NP 135,130 58,028 31,301 18,236 -118 51,469 82,776 38.76%
-
NP to SH 133,902 56,985 29,792 17,248 -694 51,080 82,776 37.92%
-
Tax Rate 23.60% 16.75% -6.67% -416.02% - 14.21% 20.17% -
Total Cost 1,906,412 1,866,555 1,835,367 1,775,673 1,728,046 1,699,639 1,678,779 8.87%
-
Net Worth 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 38.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 75,576 -
Div Payout % - - - - - - 91.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,136,942 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 38.66%
NOSH 2,776,055 2,674,200 2,867,538 2,773,666 2,994,222 2,764,400 2,748,222 0.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.62% 3.02% 1.68% 1.02% -0.01% 2.94% 4.70% -
ROE 4.27% 1.89% 0.94% 0.91% -0.03% 2.64% 4.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.54 71.97 65.10 64.68 57.71 63.34 64.10 9.61%
EPS 4.82 2.13 1.04 0.62 -0.02 1.85 3.01 36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
NAPS 1.13 1.13 1.10 0.68 0.67 0.70 0.70 37.73%
Adjusted Per Share Value based on latest NOSH - 2,773,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.64 143.90 139.57 134.13 129.19 130.93 131.71 10.36%
EPS 10.01 4.26 2.23 1.29 -0.05 3.82 6.19 37.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.65 -
NAPS 2.3454 2.2594 2.3584 1.4102 1.4999 1.4468 1.4384 38.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.47 2.65 2.05 2.15 2.02 2.43 2.43 -
P/RPS 3.36 3.68 3.15 3.32 3.50 3.84 3.79 -7.73%
P/EPS 51.21 124.36 197.32 345.74 -8,715.17 131.51 80.68 -26.20%
EY 1.95 0.80 0.51 0.29 -0.01 0.76 1.24 35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 2.19 2.35 1.86 3.16 3.01 3.47 3.47 -26.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 -
Price 2.67 2.57 2.52 1.87 2.12 2.32 2.77 -
P/RPS 3.63 3.57 3.87 2.89 3.67 3.66 4.32 -10.98%
P/EPS 55.35 120.61 242.55 300.72 -9,146.62 125.56 91.97 -28.78%
EY 1.81 0.83 0.41 0.33 -0.01 0.80 1.09 40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 2.36 2.27 2.29 2.75 3.16 3.31 3.96 -29.24%

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