[MCEMENT] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 79.52%
YoY- 196.74%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,437,644 2,238,428 2,033,108 1,904,272 1,672,612 1,714,400 1,628,016 6.95%
PBT 404,384 265,172 234,192 75,404 -86,028 88,764 -27,968 -
Tax -49,016 -19,148 -51,404 -22,228 32,296 -17,268 6,568 -
NP 355,368 246,024 182,788 53,176 -53,732 71,496 -21,400 -
-
NP to SH 365,636 248,708 183,820 53,484 -55,288 71,496 -21,400 -
-
Tax Rate 12.12% 7.22% 21.95% 29.48% - 19.45% - -
Total Cost 2,082,276 1,992,404 1,850,320 1,851,096 1,726,344 1,642,904 1,649,416 3.95%
-
Net Worth 3,114,677 3,006,641 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 7.73%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 3,114,677 3,006,641 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 7.73%
NOSH 846,379 851,739 2,870,749 2,674,200 2,764,400 2,978,999 2,972,222 -18.87%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.58% 10.99% 8.99% 2.79% -3.21% 4.17% -1.31% -
ROE 11.74% 8.27% 6.40% 1.77% -2.86% 3.43% -1.07% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 288.01 262.81 70.82 71.21 60.51 57.55 54.77 31.83%
EPS 43.20 29.20 12.80 2.00 -2.00 2.40 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.53 1.00 1.13 0.70 0.70 0.67 32.79%
Adjusted Per Share Value based on latest NOSH - 2,674,200
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 182.26 167.36 152.01 142.38 125.06 128.18 121.72 6.95%
EPS 27.34 18.60 13.74 4.00 -4.13 5.35 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3288 2.248 2.1464 2.2594 1.4468 1.5591 1.4889 7.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 4.02 4.24 5.80 2.65 2.43 2.93 2.43 -
P/RPS 1.40 1.61 8.19 3.72 4.02 5.09 4.44 -17.48%
P/EPS 9.31 14.52 90.58 132.50 -121.50 122.08 -337.50 -
EY 10.75 6.89 1.10 0.75 -0.82 0.82 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.20 5.80 2.35 3.47 4.19 3.63 -18.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 15/05/08 25/05/07 18/05/06 27/05/05 13/05/04 26/05/03 -
Price 4.80 4.54 6.03 2.57 2.32 2.63 2.27 -
P/RPS 1.67 1.73 8.51 3.61 3.83 4.57 4.14 -14.03%
P/EPS 11.11 15.55 94.17 128.50 -116.00 109.58 -315.28 -
EY 9.00 6.43 1.06 0.78 -0.86 0.91 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.29 6.03 2.27 3.31 3.76 3.39 -14.75%

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