[MCEMENT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.53%
YoY- 486.27%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,134,689 2,114,432 2,110,102 2,077,893 2,081,632 2,041,542 1,924,583 7.14%
PBT 319,322 266,329 251,665 211,968 194,270 176,871 69,703 175.58%
Tax -49,881 -43,265 -45,929 -38,635 -54,687 -41,741 -11,675 163.06%
NP 269,441 223,064 205,736 173,333 139,583 135,130 58,028 178.06%
-
NP to SH 272,983 224,705 207,245 174,661 138,041 133,902 56,985 183.90%
-
Tax Rate 15.62% 16.24% 18.25% 18.23% 28.15% 23.60% 16.75% -
Total Cost 1,865,248 1,891,368 1,904,366 1,904,560 1,942,049 1,906,412 1,866,555 -0.04%
-
Net Worth 2,854,533 2,804,708 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 -3.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,854,533 2,804,708 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 -3.72%
NOSH 2,854,533 2,804,708 2,870,749 2,845,884 2,878,692 2,776,055 2,674,200 4.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.62% 10.55% 9.75% 8.34% 6.71% 6.62% 3.02% -
ROE 9.56% 8.01% 7.22% 6.14% 4.21% 4.27% 1.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.78 75.39 73.50 73.01 72.31 73.54 71.97 2.58%
EPS 9.56 8.01 7.22 6.14 4.80 4.82 2.13 171.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.14 1.13 1.13 -7.81%
Adjusted Per Share Value based on latest NOSH - 2,845,884
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 160.06 158.54 158.22 155.80 156.08 153.08 144.31 7.14%
EPS 20.47 16.85 15.54 13.10 10.35 10.04 4.27 184.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1403 2.103 2.1525 2.1339 2.4606 2.3521 2.2658 -3.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.00 5.80 5.80 4.60 2.90 2.47 2.65 -
P/RPS 8.02 7.69 7.89 6.30 4.01 3.36 3.68 68.01%
P/EPS 62.74 72.39 80.34 74.95 60.48 51.21 124.36 -36.59%
EY 1.59 1.38 1.24 1.33 1.65 1.95 0.80 58.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 5.80 5.80 4.60 2.54 2.19 2.35 86.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 17/08/07 25/05/07 16/02/07 22/11/06 23/08/06 18/05/06 -
Price 5.40 4.37 6.03 5.67 3.63 2.67 2.57 -
P/RPS 7.22 5.80 8.20 7.77 5.02 3.63 3.57 59.85%
P/EPS 56.47 54.55 83.53 92.39 75.70 55.35 120.61 -39.67%
EY 1.77 1.83 1.20 1.08 1.32 1.81 0.83 65.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 4.37 6.03 5.67 3.18 2.36 2.27 78.10%

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