[MCEMENT] QoQ TTM 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- 134.98%
YoY- 19394.24%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,110,102 2,077,893 2,081,632 2,041,542 1,924,583 1,866,668 1,793,909 11.44%
PBT 251,665 211,968 194,270 176,871 69,703 29,345 3,534 1622.52%
Tax -45,929 -38,635 -54,687 -41,741 -11,675 1,956 14,702 -
NP 205,736 173,333 139,583 135,130 58,028 31,301 18,236 403.76%
-
NP to SH 207,245 174,661 138,041 133,902 56,985 29,792 17,248 425.39%
-
Tax Rate 18.25% 18.23% 28.15% 23.60% 16.75% -6.67% -416.02% -
Total Cost 1,904,366 1,904,560 1,942,049 1,906,412 1,866,555 1,835,367 1,775,673 4.77%
-
Net Worth 2,870,749 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 32.35%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,845,884 3,281,709 3,136,942 3,021,845 3,154,292 1,886,093 32.35%
NOSH 2,870,749 2,845,884 2,878,692 2,776,055 2,674,200 2,867,538 2,773,666 2.32%
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 9.75% 8.34% 6.71% 6.62% 3.02% 1.68% 1.02% -
ROE 7.22% 6.14% 4.21% 4.27% 1.89% 0.94% 0.91% -
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 73.50 73.01 72.31 73.54 71.97 65.10 64.68 8.90%
EPS 7.22 6.14 4.80 4.82 2.13 1.04 0.62 414.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.14 1.13 1.13 1.10 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 157.77 155.36 155.64 152.64 143.90 139.57 134.13 11.44%
EPS 15.50 13.06 10.32 10.01 4.26 2.23 1.29 425.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1464 2.1278 2.4537 2.3454 2.2594 2.3584 1.4102 32.35%
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 7.89 6.30 4.01 3.36 3.68 3.15 3.32 78.17%
P/EPS 80.34 74.95 60.48 51.21 124.36 197.32 345.74 -62.23%
EY 1.24 1.33 1.65 1.95 0.80 0.51 0.29 163.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 4.60 2.54 2.19 2.35 1.86 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 8.20 7.77 5.02 3.63 3.57 3.87 2.89 100.54%
P/EPS 83.53 92.39 75.70 55.35 120.61 242.55 300.72 -57.46%
EY 1.20 1.08 1.32 1.81 0.83 0.41 0.33 136.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.67 3.18 2.36 2.27 2.29 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