[MYCRON] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 44.24%
YoY- 227.03%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 669,988 566,810 557,973 551,972 527,428 518,343 479,342 24.93%
PBT 54,332 32,401 26,729 23,226 17,048 10,510 -13,524 -
Tax -14,008 -8,223 -6,940 -6,892 -5,724 1,173 2,658 -
NP 40,324 24,178 19,789 16,334 11,324 11,683 -10,865 -
-
NP to SH 40,324 24,178 19,789 16,334 11,324 11,683 -10,865 -
-
Tax Rate 25.78% 25.38% 25.96% 29.67% 33.58% -11.16% - -
Total Cost 629,664 542,632 538,184 535,638 516,104 506,660 490,207 18.11%
-
Net Worth 345,253 336,119 322,055 313,580 307,930 305,105 249,096 24.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 345,253 336,119 322,055 313,580 307,930 305,105 249,096 24.23%
NOSH 283,545 282,453 283,545 283,545 283,545 283,545 177,925 36.31%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.02% 4.27% 3.55% 2.96% 2.15% 2.25% -2.27% -
ROE 11.68% 7.19% 6.14% 5.21% 3.68% 3.83% -4.36% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.75 200.67 197.51 195.38 186.70 183.48 269.41 -8.23%
EPS 14.24 8.56 7.00 5.78 4.00 5.72 -6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.14 1.11 1.09 1.08 1.40 -8.74%
Adjusted Per Share Value based on latest NOSH - 283,545
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 204.85 173.31 170.60 168.77 161.26 158.49 146.56 24.93%
EPS 12.33 7.39 6.05 4.99 3.46 3.57 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0556 1.0277 0.9847 0.9588 0.9415 0.9329 0.7616 24.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 0.475 0.395 0.265 0.255 0.285 0.29 -
P/RPS 0.37 0.24 0.20 0.14 0.14 0.16 0.11 123.99%
P/EPS 6.18 5.55 5.64 4.58 6.36 6.89 -4.75 -
EY 16.19 18.02 17.73 21.82 15.72 14.51 -21.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.40 0.35 0.24 0.23 0.26 0.21 126.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 27/05/16 24/02/16 24/11/15 25/08/15 26/05/15 -
Price 1.10 0.485 0.55 0.21 0.28 0.26 0.33 -
P/RPS 0.46 0.24 0.28 0.11 0.15 0.14 0.12 144.33%
P/EPS 7.72 5.67 7.85 3.63 6.99 6.29 -5.40 -
EY 12.95 17.65 12.74 27.53 14.32 15.91 -18.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.41 0.48 0.19 0.26 0.24 0.24 140.79%

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