[MCEMENT] YoY Annualized Quarter 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- 87.76%
YoY- -112.9%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,519,177 2,174,736 2,099,008 1,812,389 1,769,250 1,756,157 1,705,470 6.71%
PBT 357,794 328,056 184,917 -34,982 98,562 122,800 91,168 25.56%
Tax -26,521 -64,200 -49,205 26,318 -21,174 -26,986 -16,128 8.63%
NP 331,273 263,856 135,712 -8,664 77,388 95,813 75,040 28.05%
-
NP to SH 331,405 265,446 134,350 -9,981 77,388 95,813 75,040 28.05%
-
Tax Rate 7.41% 19.57% 26.61% - 21.48% 21.98% 17.69% -
Total Cost 2,187,904 1,910,880 1,963,296 1,821,053 1,691,862 1,660,344 1,630,430 5.01%
-
Net Worth 3,036,939 2,841,157 3,190,828 1,696,826 2,031,434 1,954,592 2,106,892 6.27%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 169,661 - - - - - - -
Div Payout % 51.19% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,036,939 2,841,157 3,190,828 1,696,826 2,031,434 1,954,592 2,106,892 6.27%
NOSH 848,307 2,841,157 2,798,972 2,495,333 2,902,049 2,874,400 2,886,153 -18.44%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.15% 12.13% 6.47% -0.48% 4.37% 5.46% 4.40% -
ROE 10.91% 9.34% 4.21% -0.59% 3.81% 4.90% 3.56% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 296.97 76.54 74.99 72.63 60.97 61.10 59.09 30.84%
EPS 39.07 18.80 4.80 -0.40 2.67 3.33 2.60 57.02%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 1.00 1.14 0.68 0.70 0.68 0.73 30.31%
Adjusted Per Share Value based on latest NOSH - 2,773,666
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 188.33 162.58 156.92 135.49 132.27 131.29 127.50 6.71%
EPS 24.78 19.84 10.04 -0.75 5.79 7.16 5.61 28.06%
DPS 12.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2704 2.124 2.3854 1.2685 1.5187 1.4612 1.5751 6.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.68 6.00 2.90 2.15 2.73 2.62 2.67 -
P/RPS 1.24 7.84 3.87 2.96 4.48 4.29 4.52 -19.37%
P/EPS 9.42 64.22 60.42 -537.50 102.37 78.60 102.69 -32.81%
EY 10.62 1.56 1.66 -0.19 0.98 1.27 0.97 48.95%
DY 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 6.00 2.54 3.16 3.90 3.85 3.66 -19.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 29/11/07 22/11/06 18/11/05 23/11/04 20/11/03 21/11/02 -
Price 3.06 5.40 3.63 1.87 2.68 3.00 2.40 -
P/RPS 1.03 7.05 4.84 2.57 4.40 4.91 4.06 -20.41%
P/EPS 7.83 57.80 75.63 -467.50 100.50 90.00 92.31 -33.68%
EY 12.77 1.73 1.32 -0.21 1.00 1.11 1.08 50.87%
DY 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 5.40 3.18 2.75 3.83 4.41 3.29 -20.17%

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