[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.08%
YoY- 1446.02%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,049,768 508,277 2,077,893 1,574,256 1,013,229 476,068 1,866,668 -31.93%
PBT 141,182 58,548 211,968 138,688 86,821 18,851 29,345 185.81%
Tax -27,816 -12,851 -38,635 -36,904 -23,186 -5,557 1,956 -
NP 113,366 45,697 173,333 101,784 63,635 13,294 31,301 136.39%
-
NP to SH 113,384 45,955 174,661 100,763 63,340 13,371 29,792 144.36%
-
Tax Rate 19.70% 21.95% 18.23% 26.61% 26.71% 29.48% -6.67% -
Total Cost 936,402 462,580 1,904,560 1,472,472 949,594 462,774 1,835,367 -36.22%
-
Net Worth 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 -9.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 84,559 - - - 59,584 -
Div Payout % - - 48.41% - - - 200.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 3,021,845 3,306,912 -9.86%
NOSH 2,831,125 2,870,749 2,818,645 2,798,972 2,879,090 2,674,200 2,979,200 -3.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.80% 8.99% 8.34% 6.47% 6.28% 2.79% 1.68% -
ROE 4.00% 1.60% 5.30% 3.16% 1.95% 0.44% 0.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.08 17.71 73.72 56.24 35.19 17.80 62.66 -29.58%
EPS 8.00 3.20 12.30 3.60 2.20 0.50 1.00 301.52%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 1.17 1.14 1.13 1.13 1.11 -6.73%
Adjusted Per Share Value based on latest NOSH - 2,878,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.47 38.00 155.33 117.68 75.74 35.59 139.54 -31.94%
EPS 8.48 3.44 13.06 7.53 4.73 1.00 2.23 144.22%
DPS 0.00 0.00 6.32 0.00 0.00 0.00 4.45 -
NAPS 2.1164 2.146 2.4652 2.3852 2.432 2.2589 2.472 -9.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.80 5.80 4.60 2.90 2.47 2.65 2.05 -
P/RPS 15.64 32.76 6.24 5.16 7.02 14.89 3.27 184.68%
P/EPS 144.82 362.32 74.23 80.56 112.27 530.00 205.00 -20.73%
EY 0.69 0.28 1.35 1.24 0.89 0.19 0.49 25.71%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.98 -
P/NAPS 5.80 5.80 3.93 2.54 2.19 2.35 1.85 114.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 16/02/07 22/11/06 23/08/06 18/05/06 23/02/06 -
Price 4.37 6.03 5.67 3.63 2.67 2.57 2.52 -
P/RPS 11.79 34.06 7.69 6.45 7.59 14.44 4.02 105.29%
P/EPS 109.12 376.69 91.50 100.83 121.36 514.00 252.00 -42.85%
EY 0.92 0.27 1.09 0.99 0.82 0.19 0.40 74.50%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.79 -
P/NAPS 4.37 6.03 4.85 3.18 2.36 2.27 2.27 54.93%

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