[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 136.86%
YoY- 255.36%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,480,608 2,380,450 2,099,536 2,026,458 1,676,710 1,743,964 1,708,906 6.40%
PBT 382,918 266,572 282,364 173,642 -121,410 110,642 89,798 27.31%
Tax -39,722 -20,258 -55,632 -46,372 41,022 -25,242 -25,074 7.96%
NP 343,196 246,314 226,732 127,270 -80,388 85,400 64,724 32.01%
-
NP to SH 351,400 248,102 226,768 126,680 -81,540 85,400 64,724 32.53%
-
Tax Rate 10.37% 7.60% 19.70% 26.71% - 22.81% 27.92% -
Total Cost 2,137,412 2,134,136 1,872,804 1,899,188 1,757,098 1,658,564 1,644,182 4.46%
-
Net Worth 3,081,115 2,914,348 2,831,125 3,253,372 1,951,135 1,964,199 1,935,941 8.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,092 - - - - - - -
Div Payout % 1.45% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,081,115 2,914,348 2,831,125 3,253,372 1,951,135 1,964,199 1,935,941 8.04%
NOSH 848,792 849,664 2,831,125 2,879,090 2,912,142 2,846,666 2,889,464 -18.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.84% 10.35% 10.80% 6.28% -4.79% 4.90% 3.79% -
ROE 11.40% 8.51% 8.01% 3.89% -4.18% 4.35% 3.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 292.25 280.16 74.16 70.39 57.58 61.26 59.14 30.47%
EPS 41.40 29.20 16.00 4.40 -2.80 3.00 2.24 62.52%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.43 1.00 1.13 0.67 0.69 0.67 32.49%
Adjusted Per Share Value based on latest NOSH - 2,776,055
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 185.47 177.98 156.98 151.51 125.36 130.39 127.77 6.40%
EPS 26.27 18.55 16.96 9.47 -6.10 6.39 4.84 32.53%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3037 2.179 2.1168 2.4325 1.4588 1.4686 1.4475 8.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.90 4.28 5.80 2.47 2.02 2.72 2.25 -
P/RPS 2.02 1.53 7.82 3.51 3.51 4.44 3.80 -9.98%
P/EPS 14.25 14.66 72.41 56.14 -72.14 90.67 100.45 -27.76%
EY 7.02 6.82 1.38 1.78 -1.39 1.10 1.00 38.33%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.25 5.80 2.19 3.01 3.94 3.36 -11.34%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 17/08/07 23/08/06 26/08/05 27/08/04 21/08/03 -
Price 6.30 4.18 4.37 2.67 2.12 2.63 2.43 -
P/RPS 2.16 1.49 5.89 3.79 3.68 4.29 4.11 -10.15%
P/EPS 15.22 14.32 54.56 60.68 -75.71 87.67 108.48 -27.89%
EY 6.57 6.99 1.83 1.65 -1.32 1.14 0.92 38.72%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.22 4.37 2.36 3.16 3.81 3.63 -11.52%

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