[MYCRON] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -14.73%
YoY- -29.08%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 810,335 793,374 771,651 756,913 738,449 726,196 688,661 11.44%
PBT 16,823 22,541 29,834 35,077 40,896 46,371 49,289 -51.12%
Tax -5,080 -6,440 -8,058 -9,817 -11,271 -12,472 -12,981 -46.46%
NP 11,743 16,101 21,776 25,260 29,625 33,899 36,308 -52.84%
-
NP to SH 11,743 16,101 21,776 25,260 29,625 33,899 36,308 -52.84%
-
Tax Rate 30.20% 28.57% 27.01% 27.99% 27.56% 26.90% 26.34% -
Total Cost 798,592 777,273 749,875 731,653 708,824 692,297 652,353 14.42%
-
Net Worth 394,128 391,292 388,457 385,621 379,950 374,280 362,745 5.68%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 394,128 391,292 388,457 385,621 379,950 374,280 362,745 5.68%
NOSH 283,545 283,545 283,545 283,545 283,545 283,545 283,545 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.45% 2.03% 2.82% 3.34% 4.01% 4.67% 5.27% -
ROE 2.98% 4.11% 5.61% 6.55% 7.80% 9.06% 10.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 285.79 279.80 272.14 266.95 260.43 256.11 243.00 11.40%
EPS 4.14 5.68 7.68 8.91 10.45 11.96 12.81 -52.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.37 1.36 1.34 1.32 1.28 5.64%
Adjusted Per Share Value based on latest NOSH - 283,545
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 246.10 240.95 234.35 229.87 224.26 220.54 209.14 11.44%
EPS 3.57 4.89 6.61 7.67 9.00 10.30 11.03 -52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.197 1.1883 1.1797 1.1711 1.1539 1.1367 1.1016 5.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.39 0.385 0.38 0.535 0.775 0.82 0.735 -
P/RPS 0.14 0.14 0.14 0.20 0.30 0.32 0.30 -39.80%
P/EPS 9.42 6.78 4.95 6.01 7.42 6.86 5.74 39.08%
EY 10.62 14.75 20.21 16.65 13.48 14.58 17.43 -28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.28 0.39 0.58 0.62 0.57 -37.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 28/02/18 28/11/17 29/08/17 26/05/17 -
Price 0.31 0.415 0.38 0.51 0.655 0.755 0.96 -
P/RPS 0.11 0.15 0.14 0.19 0.25 0.29 0.40 -57.67%
P/EPS 7.49 7.31 4.95 5.72 6.27 6.32 7.49 0.00%
EY 13.36 13.68 20.21 17.47 15.95 15.83 13.35 0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.28 0.38 0.49 0.57 0.75 -55.81%

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