[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -95.44%
YoY- 104.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,757,046 3,662,044 3,511,646 3,435,416 2,705,272 2,534,012 2,211,244 42.52%
PBT 253,118 169,477 56,888 16,520 129,221 98,153 94,146 93.70%
Tax -93,918 -63,452 -24,420 -12,852 -47,136 -33,766 -33,276 100.09%
NP 159,200 106,025 32,468 3,668 82,085 64,386 60,870 90.16%
-
NP to SH 159,035 105,986 32,424 3,812 83,545 65,885 62,342 87.01%
-
Tax Rate 37.10% 37.44% 42.93% 77.80% 36.48% 34.40% 35.35% -
Total Cost 3,597,846 3,556,018 3,479,178 3,431,748 2,623,187 2,469,625 2,150,374 41.06%
-
Net Worth 5,948,315 5,869,703 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 2.58%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 78,612 - - - - - - -
Div Payout % 49.43% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,948,315 5,869,703 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 2.58%
NOSH 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.24% 2.90% 0.92% 0.11% 3.03% 2.54% 2.75% -
ROE 2.67% 1.81% 0.56% 0.07% 1.45% 1.15% 1.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 286.75 279.50 268.02 262.21 206.48 193.41 168.77 42.52%
EPS 12.14 8.09 2.48 0.28 6.82 5.51 5.46 70.60%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.48 4.42 4.41 4.41 4.38 4.37 2.58%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 280.91 273.80 262.56 256.86 202.27 189.46 165.33 42.52%
EPS 11.89 7.92 2.42 0.29 6.25 4.93 4.66 87.04%
DPS 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4474 4.3887 4.3299 4.3201 4.3201 4.2907 4.2809 2.58%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.07 2.45 2.12 1.88 2.20 2.41 2.55 -
P/RPS 1.07 0.88 0.79 0.72 1.07 1.25 1.51 -20.56%
P/EPS 25.29 30.29 85.67 646.16 34.50 47.93 53.59 -39.46%
EY 3.95 3.30 1.17 0.15 2.90 2.09 1.87 64.85%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.48 0.43 0.50 0.55 0.58 11.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 3.85 2.86 2.40 2.24 2.13 2.61 2.08 -
P/RPS 1.34 1.02 0.90 0.85 1.03 1.35 1.23 5.89%
P/EPS 31.72 35.36 96.98 769.90 33.40 51.90 43.71 -19.29%
EY 3.15 2.83 1.03 0.13 2.99 1.93 2.29 23.75%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.54 0.51 0.48 0.60 0.48 46.52%

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