[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 398.48%

YoY- -64.01%

Quarter Report

LMCB 4Q2005 quarterly announcement (FINAL).pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Annualized Quarter Result
Revenue	2,530,771	2,173,532	2,077,893	1,866,668	1,761,555	1,747,997	1,674,005	7.12%
YoY %	16.44%	4.60%	11.32%	5.97%	0.78%	4.42%	-	-
Horiz. %	151.18%	129.84%	124.13%	111.51%	105.23%	104.42%	100.00%	-
PBT	397,772	318,134	211,968	29,345	103,693	156,210	101,495	25.53%
YoY %	25.03%	50.09%	622.33%	-71.70%	-33.62%	53.91%	-	-
Horiz. %	391.91%	313.45%	208.85%	28.91%	102.17%	153.91%	100.00%	-
Tax	-31,554	-33,443	-38,635	1,956	-20,918	-37,234	-18,110	9.68%
YoY %	5.65%	13.44%	-2,075.20%	109.35%	43.82%	-105.60%	-	-
Horiz. %	174.24%	184.67%	213.34%	-10.80%	115.51%	205.60%	100.00%	-
NP	366,218	284,691	173,333	31,301	82,775	118,976	83,385	27.94%
YoY %	28.64%	64.25%	453.76%	-62.19%	-30.43%	42.68%	-	-
Horiz. %	439.19%	341.42%	207.87%	37.54%	99.27%	142.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	367,684	288,147	174,661	29,792	82,775	118,976	83,385	28.02%
YoY %	27.60%	64.98%	486.27%	-64.01%	-30.43%	42.68%	-	-
Horiz. %	440.95%	345.56%	209.46%	35.73%	99.27%	142.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.93%	10.51%	18.23%	-6.67%	20.17%	23.84%	17.84%	-
YoY %	-24.55%	-42.35%	373.31%	-133.07%	-15.39%	33.63%	-	-
Horiz. %	44.45%	58.91%	102.19%	-37.39%	113.06%	133.63%	100.00%	-
Total Cost	2,164,553	1,888,841	1,904,560	1,835,367	1,678,780	1,629,021	1,590,620	5.26%
YoY %	14.60%	-0.83%	3.77%	9.33%	3.05%	2.41%	-	-
Horiz. %	136.08%	118.75%	119.74%	115.39%	105.54%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,031,482	4,224,840	3,297,814	3,306,912	1,998,017	2,026,355	2,026,718	6.93%
YoY %	-28.25%	28.11%	-0.28%	65.51%	-1.40%	-0.02%	-	-
Horiz. %	149.58%	208.46%	162.72%	163.17%	98.58%	99.98%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Dividend
Div	254,746	247,066	84,559	59,584	78,493	57,895	43,429	34.25%
YoY %	3.11%	192.18%	41.92%	-24.09%	35.58%	33.31%	-	-
Horiz. %	586.58%	568.90%	194.71%	137.20%	180.74%	133.31%	100.00%	-
Div Payout %	69.28%	85.74%	48.41%	200.00%	94.83%	48.66%	52.08%	-
YoY %	-19.20%	77.11%	-75.80%	110.90%	94.88%	-6.57%	-	-
Horiz. %	133.03%	164.63%	92.95%	384.02%	182.09%	93.43%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Equity
Net Worth	3,031,482	4,224,840	3,297,814	3,306,912	1,998,017	2,026,355	2,026,718	6.93%
YoY %	-28.25%	28.11%	-0.28%	65.51%	-1.40%	-0.02%	-	-
Horiz. %	149.58%	208.46%	162.72%	163.17%	98.58%	99.98%	100.00%	-
NOSH	849,154	856,359	2,818,645	2,979,200	2,854,310	2,894,793	2,895,312	-18.47%
YoY %	-0.84%	-69.62%	-5.39%	4.38%	-1.40%	-0.02%	-	-
Horiz. %	29.33%	29.58%	97.35%	102.90%	98.58%	99.98%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Ratio Analysis
NP Margin	14.47%	13.10%	8.34%	1.68%	4.70%	6.81%	4.98%	-
YoY %	10.46%	57.07%	396.43%	-64.26%	-30.98%	36.75%	-	-
Horiz. %	290.56%	263.05%	167.47%	33.73%	94.38%	136.75%	100.00%	-
ROE	12.13%	6.82%	5.30%	0.90%	4.14%	5.87%	4.11%	-
YoY %	77.86%	28.68%	488.89%	-78.26%	-29.47%	42.82%	-	-
Horiz. %	295.13%	165.94%	128.95%	21.90%	100.73%	142.82%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Per Share
RPS	298.03	175.95	73.72	62.66	61.72	60.38	57.82	31.39%
YoY %	69.38%	138.67%	17.65%	1.52%	2.22%	4.43%	-	-
Horiz. %	515.44%	304.31%	127.50%	108.37%	106.75%	104.43%	100.00%	-
EPS	43.30	21.00	12.30	1.00	2.90	4.11	2.88	57.03%
YoY %	106.19%	70.73%	1,130.00%	-65.52%	-29.44%	42.71%	-	-
Horiz. %	1,503.47%	729.17%	427.08%	34.72%	100.69%	142.71%	100.00%	-
DPS	30.00	20.00	3.00	2.00	2.75	2.00	1.50	64.67%
YoY %	50.00%	566.67%	50.00%	-27.27%	37.50%	33.33%	-	-
Horiz. %	2,000.00%	1,333.33%	200.00%	133.33%	183.33%	133.33%	100.00%	-
NAPS	3.57	3.42	1.17	1.11	0.70	0.70	0.70	31.16%
YoY %	4.39%	192.31%	5.41%	58.57%	0.00%	0.00%	-	-
Horiz. %	510.00%	488.57%	167.14%	158.57%	100.00%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 2,867,538
RPS	189.20	162.49	155.34	139.55	131.69	130.68	125.15	7.12%
YoY %	16.44%	4.60%	11.31%	5.97%	0.77%	4.42%	-	-
Horiz. %	151.18%	129.84%	124.12%	111.51%	105.23%	104.42%	100.00%	-
EPS	27.49	21.54	13.06	2.23	6.19	8.89	6.23	28.04%
YoY %	27.62%	64.93%	485.65%	-63.97%	-30.37%	42.70%	-	-
Horiz. %	441.25%	345.75%	209.63%	35.79%	99.36%	142.70%	100.00%	-
DPS	19.04	18.47	6.32	4.45	5.87	4.33	3.25	34.22%
YoY %	3.09%	192.25%	42.02%	-24.19%	35.57%	33.23%	-	-
Horiz. %	585.85%	568.31%	194.46%	136.92%	180.62%	133.23%	100.00%	-
NAPS	2.2663	3.1584	2.4654	2.4722	1.4937	1.5149	1.5151	6.93%
YoY %	-28.25%	28.11%	-0.28%	65.51%	-1.40%	-0.01%	-	-
Horiz. %	149.58%	208.46%	162.72%	163.17%	98.59%	99.99%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	-
Price	3.94	5.85	4.60	2.05	2.43	3.00	2.57	-
P/RPS	1.32	3.32	6.24	3.27	3.94	4.97	4.45	-18.31%
YoY %	-60.24%	-46.79%	90.83%	-17.01%	-20.72%	11.69%	-	-
Horiz. %	29.66%	74.61%	140.22%	73.48%	88.54%	111.69%	100.00%	-
P/EPS	9.10	25.08	74.23	205.00	83.79	72.99	89.24	-31.62%
YoY %	-63.72%	-66.21%	-63.79%	144.66%	14.80%	-18.21%	-	-
Horiz. %	10.20%	28.10%	83.18%	229.72%	93.89%	81.79%	100.00%	-
EY	10.99	3.99	1.35	0.49	1.19	1.37	1.12	46.26%
YoY %	175.44%	195.56%	175.51%	-58.82%	-13.14%	22.32%	-	-
Horiz. %	981.25%	356.25%	120.54%	43.75%	106.25%	122.32%	100.00%	-
DY	7.61	3.42	0.65	0.98	1.13	0.67	0.58	53.51%
YoY %	122.51%	426.15%	-33.67%	-13.27%	68.66%	15.52%	-	-
Horiz. %	1,312.07%	589.66%	112.07%	168.97%	194.83%	115.52%	100.00%	-
P/NAPS	1.10	1.71	3.93	1.85	3.47	4.29	3.67	-18.17%
YoY %	-35.67%	-56.49%	112.43%	-46.69%	-19.11%	16.89%	-	-
Horiz. %	29.97%	46.59%	107.08%	50.41%	94.55%	116.89%	100.00%	-

	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	18/02/09	27/02/08	16/02/07	23/02/06	28/02/05	24/02/04	28/02/03	-
Price	3.86	5.60	5.67	2.52	2.77	3.53	2.42	-
P/RPS	1.30	3.18	7.69	4.02	4.49	5.85	4.19	-17.70%
YoY %	-59.12%	-58.65%	91.29%	-10.47%	-23.25%	39.62%	-	-
Horiz. %	31.03%	75.89%	183.53%	95.94%	107.16%	139.62%	100.00%	-
P/EPS	8.91	24.01	91.50	252.00	95.52	85.89	84.03	-31.17%
YoY %	-62.89%	-73.76%	-63.69%	163.82%	11.21%	2.21%	-	-
Horiz. %	10.60%	28.57%	108.89%	299.89%	113.67%	102.21%	100.00%	-
EY	11.22	4.17	1.09	0.40	1.05	1.16	1.19	45.29%
YoY %	169.06%	282.57%	172.50%	-61.90%	-9.48%	-2.52%	-	-
Horiz. %	942.86%	350.42%	91.60%	33.61%	88.24%	97.48%	100.00%	-
DY	7.77	3.57	0.53	0.79	0.99	0.57	0.62	52.34%
YoY %	117.65%	573.58%	-32.91%	-20.20%	73.68%	-8.06%	-	-
Horiz. %	1,253.23%	575.81%	85.48%	127.42%	159.68%	91.94%	100.00%	-
P/NAPS	1.08	1.64	4.85	2.27	3.96	5.04	3.46	-17.62%
YoY %	-34.15%	-66.19%	113.66%	-42.68%	-21.43%	45.66%	-	-
Horiz. %	31.21%	47.40%	140.17%	65.61%	114.45%	145.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos