[MYCRON] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 31.95%
YoY- 325.2%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 639,016 602,450 566,810 577,316 551,386 542,257 518,343 14.90%
PBT 46,927 41,722 32,401 40,700 29,402 17,433 10,510 169.92%
Tax -11,307 -10,294 -8,223 -6,026 -3,123 -738 1,173 -
NP 35,620 31,428 24,178 34,674 26,279 16,695 11,683 109.55%
-
NP to SH 35,620 31,428 24,178 34,674 26,279 16,695 11,683 109.55%
-
Tax Rate 24.09% 24.67% 25.38% 14.81% 10.62% 4.23% -11.16% -
Total Cost 603,396 571,022 542,632 542,642 525,107 525,562 506,660 12.29%
-
Net Worth 357,077 345,253 336,228 322,055 313,580 307,930 305,105 11.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 357,077 345,253 336,228 322,055 313,580 307,930 305,105 11.00%
NOSH 283,545 283,545 283,545 283,545 283,545 283,545 283,545 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.57% 5.22% 4.27% 6.01% 4.77% 3.08% 2.25% -
ROE 9.98% 9.10% 7.19% 10.77% 8.38% 5.42% 3.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 225.49 212.88 200.61 204.36 195.18 191.95 183.48 14.66%
EPS 12.57 11.11 8.56 12.27 9.30 5.91 4.14 108.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.22 1.19 1.14 1.11 1.09 1.08 10.77%
Adjusted Per Share Value based on latest NOSH - 283,545
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 194.07 182.96 172.14 175.33 167.45 164.68 157.42 14.90%
EPS 10.82 9.54 7.34 10.53 7.98 5.07 3.55 109.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0844 1.0485 1.0211 0.9781 0.9523 0.9352 0.9266 11.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.01 0.88 0.475 0.395 0.265 0.255 0.285 -
P/RPS 0.45 0.41 0.24 0.19 0.14 0.13 0.16 98.62%
P/EPS 8.04 7.92 5.55 3.22 2.85 4.31 6.89 10.78%
EY 12.44 12.62 18.02 31.07 35.10 23.18 14.51 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.40 0.35 0.24 0.23 0.26 110.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 29/08/16 27/05/16 24/02/16 24/11/15 25/08/15 -
Price 0.86 1.10 0.485 0.55 0.21 0.28 0.26 -
P/RPS 0.38 0.52 0.24 0.27 0.11 0.15 0.14 93.99%
P/EPS 6.84 9.91 5.67 4.48 2.26 4.74 6.29 5.72%
EY 14.62 10.10 17.64 22.32 44.30 21.11 15.91 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 0.41 0.48 0.19 0.26 0.24 99.60%

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