[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 81.64%
YoY- -112.9%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,889,383 1,631,052 1,574,256 1,359,292 1,326,938 1,317,118 1,279,103 6.71%
PBT 268,346 246,042 138,688 -26,237 73,922 92,100 68,376 25.56%
Tax -19,891 -48,150 -36,904 19,739 -15,881 -20,240 -12,096 8.63%
NP 248,455 197,892 101,784 -6,498 58,041 71,860 56,280 28.05%
-
NP to SH 248,554 199,085 100,763 -7,486 58,041 71,860 56,280 28.05%
-
Tax Rate 7.41% 19.57% 26.61% - 21.48% 21.98% 17.69% -
Total Cost 1,640,928 1,433,160 1,472,472 1,365,790 1,268,897 1,245,258 1,222,823 5.01%
-
Net Worth 3,036,939 2,841,157 3,190,828 1,696,826 2,031,434 1,954,592 2,106,892 6.27%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 127,246 - - - - - - -
Div Payout % 51.19% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,036,939 2,841,157 3,190,828 1,696,826 2,031,434 1,954,592 2,106,892 6.27%
NOSH 848,307 2,841,157 2,798,972 2,495,333 2,902,050 2,874,400 2,886,153 -18.44%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.15% 12.13% 6.47% -0.48% 4.37% 5.46% 4.40% -
ROE 8.18% 7.01% 3.16% -0.44% 2.86% 3.68% 2.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 222.72 57.41 56.24 54.47 45.72 45.82 44.32 30.84%
EPS 29.30 14.10 3.60 -0.30 2.00 2.50 1.95 57.02%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 1.00 1.14 0.68 0.70 0.68 0.73 30.31%
Adjusted Per Share Value based on latest NOSH - 2,773,666
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 141.24 121.93 117.68 101.61 99.19 98.46 95.62 6.71%
EPS 18.58 14.88 7.53 -0.56 4.34 5.37 4.21 28.04%
DPS 9.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2702 2.1239 2.3852 1.2684 1.5186 1.4611 1.575 6.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.68 6.00 2.90 2.15 2.73 2.62 2.67 -
P/RPS 1.65 10.45 5.16 3.95 5.97 5.72 6.02 -19.38%
P/EPS 12.56 85.63 80.56 -716.67 136.50 104.80 136.92 -32.81%
EY 7.96 1.17 1.24 -0.14 0.73 0.95 0.73 48.85%
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 6.00 2.54 3.16 3.90 3.85 3.66 -19.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 29/11/07 22/11/06 18/11/05 23/11/04 20/11/03 21/11/02 -
Price 3.06 5.40 3.63 1.87 2.68 3.00 2.40 -
P/RPS 1.37 9.41 6.45 3.43 5.86 6.55 5.42 -20.46%
P/EPS 10.44 77.06 100.83 -623.33 134.00 120.00 123.08 -33.68%
EY 9.58 1.30 0.99 -0.16 0.75 0.83 0.81 50.88%
DY 4.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 5.40 3.18 2.75 3.83 4.41 3.29 -20.17%

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