[MCEMENT] YoY TTM 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- 2585.3%
YoY- -83.6%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,431,863 2,134,689 2,081,632 1,793,909 1,757,817 1,712,020 1,682,738 6.32%
PBT 340,439 319,322 194,270 3,534 138,033 125,219 93,103 24.09%
Tax -5,184 -49,881 -54,687 14,702 -32,875 -26,254 -16,266 -17.33%
NP 335,255 269,441 139,583 18,236 105,158 98,965 76,837 27.80%
-
NP to SH 337,617 272,983 138,041 17,248 105,158 98,965 76,837 27.95%
-
Tax Rate 1.52% 15.62% 28.15% -416.02% 23.82% 20.97% 17.47% -
Total Cost 2,096,608 1,865,248 1,942,049 1,775,673 1,652,659 1,613,055 1,605,901 4.53%
-
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 248,338 - - - 57,811 43,251 41,693 34.60%
Div Payout % 73.56% - - - 54.98% 43.70% 54.26% -
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 13.79% 12.62% 6.71% 1.02% 5.98% 5.78% 4.57% -
ROE 11.13% 9.56% 4.21% 0.91% 4.90% 5.16% 3.62% -
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 287.13 74.78 72.31 64.68 57.29 60.68 57.95 30.53%
EPS 39.86 9.56 4.80 0.62 3.43 3.51 2.65 57.04%
DPS 29.32 0.00 0.00 0.00 1.88 1.53 1.44 65.17%
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 181.84 159.62 155.65 134.13 131.44 128.01 125.82 6.32%
EPS 25.24 20.41 10.32 1.29 7.86 7.40 5.75 27.93%
DPS 18.57 0.00 0.00 0.00 4.32 3.23 3.12 34.58%
NAPS 2.2672 2.1344 2.4538 1.4103 1.606 1.4345 1.5851 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 1.28 8.02 4.01 3.32 4.77 4.32 4.61 -19.21%
P/EPS 9.23 62.74 60.48 345.74 79.66 74.69 100.91 -32.85%
EY 10.83 1.59 1.65 0.29 1.26 1.34 0.99 48.93%
DY 7.97 0.00 0.00 0.00 0.69 0.59 0.54 56.55%
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 1.07 7.22 5.02 2.89 4.68 4.94 4.14 -20.17%
P/EPS 7.68 56.47 75.70 300.72 78.20 85.52 90.70 -33.70%
EY 13.03 1.77 1.32 0.33 1.28 1.17 1.10 50.92%
DY 9.58 0.00 0.00 0.00 0.70 0.51 0.60 58.61%
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