[MCEMENT] QoQ 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
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,033,108 2,077,893 2,099,008 2,026,458 1,904,272 1,866,668 1,812,389 7.97%
PBT 234,192 211,968 184,917 173,642 75,404 29,345 -34,982 -
Tax -51,404 -38,635 -49,205 -46,372 -22,228 1,956 26,318 -
NP 182,788 173,333 135,712 127,270 53,176 31,301 -8,664 -
-
NP to SH 183,820 174,661 134,350 126,680 53,484 29,792 -9,981 -
-
Tax Rate 21.95% 18.23% 26.61% 26.71% 29.48% -6.67% - -
Total Cost 1,850,320 1,904,560 1,963,296 1,899,188 1,851,096 1,835,367 1,821,053 1.06%
-
Net Worth 2,870,749 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 1,696,826 42.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 84,559 - - - 59,584 - -
Div Payout % - 48.41% - - - 200.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,870,749 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 1,696,826 42.02%
NOSH 2,870,749 2,818,645 2,798,972 2,879,090 2,674,200 2,979,200 2,495,333 9.80%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.99% 8.34% 6.47% 6.28% 2.79% 1.68% -0.48% -
ROE 6.40% 5.30% 4.21% 3.89% 1.77% 0.90% -0.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 70.82 73.72 74.99 70.39 71.21 62.66 72.63 -1.66%
EPS 12.80 12.30 4.80 4.40 2.00 1.00 -0.40 -
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.17 1.14 1.13 1.13 1.11 0.68 29.34%
Adjusted Per Share Value based on latest NOSH - 2,776,055
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 152.02 155.37 156.95 151.52 142.39 139.58 135.52 7.96%
EPS 13.74 13.06 10.05 9.47 4.00 2.23 -0.75 -
DPS 0.00 6.32 0.00 0.00 0.00 4.46 0.00 -
NAPS 2.1465 2.4659 2.3859 2.4326 2.2595 2.4727 1.2688 42.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.80 4.60 2.90 2.47 2.65 2.05 2.15 -
P/RPS 8.19 6.24 3.87 3.51 3.72 3.27 2.96 97.21%
P/EPS 90.58 74.23 60.42 56.14 132.50 205.00 -537.50 -
EY 1.10 1.35 1.66 1.78 0.75 0.49 -0.19 -
DY 0.00 0.65 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 5.80 3.93 2.54 2.19 2.35 1.85 3.16 49.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 18/11/05 -
Price 6.03 5.67 3.63 2.67 2.57 2.52 1.87 -
P/RPS 8.51 7.69 4.84 3.79 3.61 4.02 2.57 122.32%
P/EPS 94.17 91.50 75.63 60.68 128.50 252.00 -467.50 -
EY 1.06 1.09 1.32 1.65 0.78 0.40 -0.21 -
DY 0.00 0.53 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 6.03 4.85 3.18 2.36 2.27 2.27 2.75 68.86%

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