[MCEMENT] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -306.83%
YoY- 88.51%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,705,272 2,176,842 1,756,753 1,286,178 1,369,508 1,219,214 1,202,329 71.96%
PBT 129,221 82,895 60,353 -25,389 8,202 -80,795 -123,411 -
Tax -47,136 -24,160 -16,016 9,829 -1,113 10,964 20,591 -
NP 82,085 58,735 44,337 -15,560 7,089 -69,831 -102,820 -
-
NP to SH 83,545 59,303 44,696 -15,119 7,310 -67,937 -100,965 -
-
Tax Rate 36.48% 29.15% 26.54% - 13.57% - - -
Total Cost 2,623,187 2,118,107 1,712,416 1,301,738 1,362,419 1,289,045 1,305,149 59.46%
-
Net Worth 5,777,989 5,738,683 5,725,581 4,196,577 2,379,458 2,285,679 2,277,182 86.34%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 5,777,989 5,738,683 5,725,581 4,196,577 2,379,458 2,285,679 2,277,182 86.34%
NOSH 1,310,201 1,310,201 1,310,201 1,310,201 934,695 849,695 849,695 33.57%
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 3.03% 2.70% 2.52% -1.21% 0.52% -5.73% -8.55% -
ROE 1.45% 1.03% 0.78% -0.36% 0.31% -2.97% -4.43% -
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 206.48 166.15 134.08 132.40 155.98 143.49 141.50 28.74%
EPS 6.38 4.53 3.41 -1.56 0.83 -8.00 -11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 4.38 4.37 4.32 2.71 2.69 2.68 39.50%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 202.27 162.76 131.35 96.17 102.40 91.16 89.90 71.95%
EPS 6.25 4.43 3.34 -1.13 0.55 -5.08 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3201 4.2907 4.2809 3.1377 1.7791 1.709 1.7026 86.34%
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 2.20 2.41 2.55 2.99 2.90 2.60 2.50 -
P/RPS 1.07 1.45 1.90 2.26 1.86 1.81 1.77 -28.57%
P/EPS 34.50 53.24 74.75 -192.11 348.33 -32.52 -21.04 -
EY 2.90 1.88 1.34 -0.52 0.29 -3.08 -4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.58 0.69 1.07 0.97 0.93 -33.95%
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 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 28/05/21 25/02/21 -
Price 2.13 2.61 2.08 2.64 2.87 3.15 2.53 -
P/RPS 1.03 1.57 1.55 1.99 1.84 2.20 1.79 -30.88%
P/EPS 33.40 57.66 60.97 -169.63 344.73 -39.40 -21.29 -
EY 2.99 1.73 1.64 -0.59 0.29 -2.54 -4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.48 0.61 1.06 1.17 0.94 -36.19%

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