[MYCRON] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -38.22%
YoY- 103.22%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 745,875 763,490 795,924 587,520 736,673 776,494 703,670 3.97%
PBT 67,885 79,752 77,946 41,200 68,357 67,642 51,158 20.81%
Tax -14,977 -21,682 -20,652 -9,620 -17,239 -17,502 -13,550 6.92%
NP 52,908 58,069 57,294 31,580 51,118 50,140 37,608 25.63%
-
NP to SH 52,908 58,069 57,294 31,580 51,118 50,140 37,608 25.63%
-
Tax Rate 22.06% 27.19% 26.50% 23.35% 25.22% 25.87% 26.49% -
Total Cost 692,967 705,421 738,630 555,940 685,555 726,354 666,062 2.68%
-
Net Worth 493,857 490,587 477,504 454,610 444,798 421,904 405,551 14.07%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,811 - - - - - - -
Div Payout % 18.54% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 493,857 490,587 477,504 454,610 444,798 421,904 405,551 14.07%
NOSH 327,058 327,058 327,058 327,058 327,058 327,058 327,058 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.09% 7.61% 7.20% 5.38% 6.94% 6.46% 5.34% -
ROE 10.71% 11.84% 12.00% 6.95% 11.49% 11.88% 9.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 228.06 233.44 243.36 179.64 225.24 237.42 215.15 3.97%
EPS 16.18 17.76 17.52 9.64 15.63 15.33 11.50 25.63%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.46 1.39 1.36 1.29 1.24 14.07%
Adjusted Per Share Value based on latest NOSH - 327,058
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 226.52 231.87 241.72 178.43 223.73 235.82 213.70 3.97%
EPS 16.07 17.64 17.40 9.59 15.52 15.23 11.42 25.65%
DPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4899 1.4502 1.3806 1.3508 1.2813 1.2316 14.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.455 0.47 0.405 0.48 0.57 0.62 0.67 -
P/RPS 0.20 0.20 0.17 0.27 0.25 0.26 0.31 -25.39%
P/EPS 2.81 2.65 2.31 4.97 3.65 4.04 5.83 -38.60%
EY 35.55 37.78 43.25 20.12 27.42 24.73 17.16 62.72%
DY 6.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.28 0.35 0.42 0.48 0.54 -32.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.42 0.51 0.43 0.435 0.65 0.815 0.675 -
P/RPS 0.18 0.22 0.18 0.24 0.29 0.34 0.31 -30.46%
P/EPS 2.60 2.87 2.45 4.51 4.16 5.32 5.87 -41.98%
EY 38.52 34.81 40.74 22.20 24.05 18.81 17.04 72.50%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.29 0.31 0.48 0.63 0.54 -35.53%

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