[MCEMENT] YoY 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- -25.11%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 618,319 699,158 581,284 561,027 520,937 454,956 462,665 4.94%
PBT 126,472 135,060 104,860 51,867 34,468 18,602 47,201 17.83%
Tax -9,715 -9,762 -20,334 -13,718 -772 -3,260 -7,703 3.93%
NP 116,757 125,298 84,526 38,149 33,696 15,342 39,498 19.77%
-
NP to SH 116,951 124,503 85,701 37,423 33,284 15,342 39,498 19.81%
-
Tax Rate 7.68% 7.23% 19.39% 26.45% 2.24% 17.52% 16.32% -
Total Cost 501,562 573,860 496,758 522,878 487,241 439,614 423,167 2.87%
-
Net Worth 3,218,286 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 1,918,474 8.99%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 127,043 - - - - - -
Div Payout % - 102.04% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,218,286 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 1,918,474 8.99%
NOSH 853,656 846,959 2,854,533 2,878,692 2,773,666 3,068,400 2,821,285 -18.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 18.88% 17.92% 14.54% 6.80% 6.47% 3.37% 8.54% -
ROE 3.63% 4.11% 3.00% 1.14% 1.76% 0.71% 2.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.43 82.55 20.36 19.49 18.78 14.83 16.40 28.06%
EPS 13.70 14.70 6.10 1.30 1.20 0.50 1.40 46.20%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.58 1.00 1.14 0.68 0.70 0.68 33.00%
Adjusted Per Share Value based on latest NOSH - 2,878,692
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.23 52.28 43.46 41.95 38.95 34.02 34.59 4.94%
EPS 8.74 9.31 6.41 2.80 2.49 1.15 2.95 19.82%
DPS 0.00 9.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4064 2.2672 2.1344 2.4538 1.4103 1.606 1.4345 8.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.27 3.68 6.00 2.90 2.15 2.73 2.62 -
P/RPS 8.66 4.46 29.46 14.88 11.45 18.41 15.98 -9.69%
P/EPS 45.77 25.03 199.85 223.08 179.17 546.00 187.14 -20.90%
EY 2.19 3.99 0.50 0.45 0.56 0.18 0.53 26.64%
DY 0.00 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.03 6.00 2.54 3.16 3.90 3.85 -13.07%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 14/11/08 29/11/07 22/11/06 18/11/05 23/11/04 20/11/03 -
Price 6.20 3.06 5.40 3.63 1.87 2.68 3.00 -
P/RPS 8.56 3.71 26.52 18.63 9.96 18.07 18.29 -11.87%
P/EPS 45.26 20.82 179.86 279.23 155.83 536.00 214.29 -22.81%
EY 2.21 4.80 0.56 0.36 0.64 0.19 0.47 29.40%
DY 0.00 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.85 5.40 3.18 2.75 3.83 4.41 -15.18%

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