[MYCRON] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 10.58%
YoY- 457.79%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 719,063 745,875 726,920 782,800 727,549 736,673 674,592 4.34%
PBT 60,420 67,885 77,439 81,751 73,298 68,357 44,958 21.75%
Tax -13,830 -14,977 -20,374 -20,790 -18,170 -17,239 -11,739 11.53%
NP 46,590 52,908 57,065 60,961 55,128 51,118 33,219 25.27%
-
NP to SH 46,590 52,908 57,065 60,961 55,128 51,118 33,219 25.27%
-
Tax Rate 22.89% 22.06% 26.31% 25.43% 24.79% 25.22% 26.11% -
Total Cost 672,473 692,967 669,855 721,839 672,421 685,555 641,373 3.20%
-
Net Worth 497,128 493,857 490,587 477,504 454,610 444,798 421,904 11.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 9,811 9,811 - - - - - -
Div Payout % 21.06% 18.54% - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 497,128 493,857 490,587 477,504 454,610 444,798 421,904 11.54%
NOSH 327,058 327,058 327,058 327,058 327,058 327,058 327,058 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.48% 7.09% 7.85% 7.79% 7.58% 6.94% 4.92% -
ROE 9.37% 10.71% 11.63% 12.77% 12.13% 11.49% 7.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 219.86 228.06 222.26 239.35 222.45 225.24 206.26 4.34%
EPS 14.25 16.18 17.45 18.64 16.86 15.63 10.16 25.27%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.50 1.46 1.39 1.36 1.29 11.54%
Adjusted Per Share Value based on latest NOSH - 327,058
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 218.38 226.52 220.76 237.73 220.95 223.73 204.87 4.34%
EPS 14.15 16.07 17.33 18.51 16.74 15.52 10.09 25.26%
DPS 2.98 2.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5098 1.4998 1.4899 1.4502 1.3806 1.3508 1.2813 11.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.425 0.455 0.47 0.405 0.48 0.57 0.62 -
P/RPS 0.19 0.20 0.21 0.17 0.22 0.25 0.30 -26.23%
P/EPS 2.98 2.81 2.69 2.17 2.85 3.65 6.10 -37.94%
EY 33.52 35.55 37.12 46.02 35.12 27.42 16.38 61.11%
DY 7.06 6.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.31 0.28 0.35 0.42 0.48 -30.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.425 0.42 0.51 0.43 0.435 0.65 0.815 -
P/RPS 0.19 0.18 0.23 0.18 0.20 0.29 0.40 -39.09%
P/EPS 2.98 2.60 2.92 2.31 2.58 4.16 8.02 -48.28%
EY 33.52 38.52 34.21 43.35 38.75 24.05 12.46 93.31%
DY 7.06 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.34 0.29 0.31 0.48 0.63 -41.73%

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