[MCEMENT] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 32.68%
YoY- 187.29%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,355,473 3,279,549 2,705,272 2,176,842 1,756,753 1,286,178 1,369,508 81.44%
PBT 110,592 165,622 129,221 82,895 60,353 -25,389 8,202 463.82%
Tax -42,708 -58,388 -47,136 -24,160 -16,016 9,829 -1,113 1030.11%
NP 67,884 107,234 82,085 58,735 44,337 -15,560 7,089 349.09%
-
NP to SH 68,584 108,244 83,545 59,303 44,696 -15,119 7,310 343.02%
-
Tax Rate 38.62% 35.25% 36.48% 29.15% 26.54% - 13.57% -
Total Cost 3,287,589 3,172,315 2,623,187 2,118,107 1,712,416 1,301,738 1,362,419 79.61%
-
Net Worth 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 4,196,577 2,379,458 80.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 4,196,577 2,379,458 80.64%
NOSH 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 934,695 25.17%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.02% 3.27% 3.03% 2.70% 2.52% -1.21% 0.52% -
ROE 1.18% 1.87% 1.45% 1.03% 0.78% -0.36% 0.31% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 256.10 250.31 206.48 166.15 134.08 132.40 155.98 39.04%
EPS 5.23 8.26 6.38 4.53 3.41 -1.56 0.83 240.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.42 4.41 4.41 4.38 4.37 4.32 2.71 38.43%
Adjusted Per Share Value based on latest NOSH - 1,310,201
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 250.90 245.22 202.28 162.77 131.36 96.17 102.40 81.45%
EPS 5.13 8.09 6.25 4.43 3.34 -1.13 0.55 341.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3301 4.3203 4.3203 4.2909 4.2812 3.1379 1.7792 80.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.12 1.88 2.20 2.41 2.55 2.99 2.90 -
P/RPS 0.83 0.75 1.07 1.45 1.90 2.26 1.86 -41.51%
P/EPS 40.50 22.76 34.50 53.24 74.75 -192.11 348.33 -76.08%
EY 2.47 4.39 2.90 1.88 1.34 -0.52 0.29 315.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.50 0.55 0.58 0.69 1.07 -41.31%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 -
Price 2.40 2.24 2.13 2.61 2.08 2.64 2.87 -
P/RPS 0.94 0.89 1.03 1.57 1.55 1.99 1.84 -36.01%
P/EPS 45.85 27.11 33.40 57.66 60.97 -169.63 344.73 -73.84%
EY 2.18 3.69 2.99 1.73 1.64 -0.59 0.29 282.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.48 0.60 0.48 0.61 1.06 -36.13%

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