[MCEMENT] YoY 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- 223.51%
YoY- 116.95%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 699,158 581,284 561,027 520,937 454,956 462,665 419,184 8.89%
PBT 135,060 104,860 51,867 34,468 18,602 47,201 31,691 27.30%
Tax -9,762 -20,334 -13,718 -772 -3,260 -7,703 -5,556 9.83%
NP 125,298 84,526 38,149 33,696 15,342 39,498 26,135 29.82%
-
NP to SH 124,503 85,701 37,423 33,284 15,342 39,498 26,135 29.68%
-
Tax Rate 7.23% 19.39% 26.45% 2.24% 17.52% 16.32% 17.53% -
Total Cost 573,860 496,758 522,878 487,241 439,614 423,167 393,049 6.50%
-
Net Worth 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 1,918,474 2,119,838 6.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 127,043 - - - - - - -
Div Payout % 102.04% - - - - - - -
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 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 1,918,474 2,119,838 6.14%
NOSH 846,959 2,854,533 2,878,692 2,773,666 3,068,400 2,821,285 2,903,888 -18.54%
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 17.92% 14.54% 6.80% 6.47% 3.37% 8.54% 6.23% -
ROE 4.11% 3.00% 1.14% 1.76% 0.71% 2.06% 1.23% -
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 82.55 20.36 19.49 18.78 14.83 16.40 14.44 33.68%
EPS 14.70 6.10 1.30 1.20 0.50 1.40 0.90 59.21%
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 52.26 43.45 41.94 38.94 34.01 34.59 31.34 8.88%
EPS 9.31 6.41 2.80 2.49 1.15 2.95 1.95 29.73%
DPS 9.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2666 2.1339 2.4532 1.4099 1.6056 1.4341 1.5846 6.14%
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 4.46 29.46 14.88 11.45 18.41 15.98 18.50 -21.09%
P/EPS 25.03 199.85 223.08 179.17 546.00 187.14 296.67 -33.74%
EY 3.99 0.50 0.45 0.56 0.18 0.53 0.34 50.69%
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 3.71 26.52 18.63 9.96 18.07 18.29 16.63 -22.10%
P/EPS 20.82 179.86 279.23 155.83 536.00 214.29 266.67 -34.59%
EY 4.80 0.56 0.36 0.64 0.19 0.47 0.37 53.22%
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