[MCEMENT] QoQ Cumulative 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- 373.71%
YoY- 255.36%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 508,277 2,077,893 1,574,256 1,013,229 476,068 1,866,668 1,359,292 -48.12%
PBT 58,548 211,968 138,688 86,821 18,851 29,345 -26,237 -
Tax -12,851 -38,635 -36,904 -23,186 -5,557 1,956 19,739 -
NP 45,697 173,333 101,784 63,635 13,294 31,301 -6,498 -
-
NP to SH 45,955 174,661 100,763 63,340 13,371 29,792 -7,486 -
-
Tax Rate 21.95% 18.23% 26.61% 26.71% 29.48% -6.67% - -
Total Cost 462,580 1,904,560 1,472,472 949,594 462,774 1,835,367 1,365,790 -51.44%
-
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 1.60% 5.30% 3.16% 1.95% 0.44% 0.90% -0.44% -
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 17.71 73.72 56.24 35.19 17.80 62.66 54.47 -52.74%
EPS 3.20 12.30 3.60 2.20 0.50 1.00 -0.30 -
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 38.00 155.36 117.70 75.76 35.59 139.57 101.63 -48.13%
EPS 3.44 13.06 7.53 4.74 1.00 2.23 -0.56 -
DPS 0.00 6.32 0.00 0.00 0.00 4.45 0.00 -
NAPS 2.1464 2.4657 2.3857 2.4325 2.2594 2.4725 1.2687 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 32.76 6.24 5.16 7.02 14.89 3.27 3.95 310.25%
P/EPS 362.32 74.23 80.56 112.27 530.00 205.00 -716.67 -
EY 0.28 1.35 1.24 0.89 0.19 0.49 -0.14 -
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 34.06 7.69 6.45 7.59 14.44 4.02 3.43 362.63%
P/EPS 376.69 91.50 100.83 121.36 514.00 252.00 -623.33 -
EY 0.27 1.09 0.99 0.82 0.19 0.40 -0.16 -
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