[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
08-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 312.58%
YoY- 102.78%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Revenue 4,446,430 3,757,046 2,705,272 1,369,508 2,406,906 2,248,833 2,552,205 7.68%
PBT 647,461 253,118 129,221 8,202 -318,866 -279,037 74,281 33.46%
Tax -218,473 -93,918 -47,136 -1,113 55,832 65,452 3,448 -
NP 428,988 159,200 82,085 7,089 -263,034 -213,585 77,729 25.57%
-
NP to SH 428,701 159,035 83,545 7,310 -262,892 -215,160 76,673 25.79%
-
Tax Rate 33.74% 37.10% 36.48% 13.57% - - -4.64% -
Total Cost 4,017,442 3,597,846 2,623,187 1,362,419 2,669,940 2,462,418 2,474,476 6.67%
-
Net Worth 6,277,405 5,948,315 5,777,989 2,379,458 2,285,679 2,846,478 3,058,901 10.05%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Div 132,714 78,612 - - - - 42,484 16.39%
Div Payout % 30.96% 49.43% - - - - 55.41% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Net Worth 6,277,405 5,948,315 5,777,989 2,379,458 2,285,679 2,846,478 3,058,901 10.05%
NOSH 1,332,902 1,310,201 1,310,201 934,695 849,695 849,695 849,695 6.18%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
NP Margin 9.65% 4.24% 3.03% 0.52% -10.93% -9.50% 3.05% -
ROE 6.83% 2.67% 1.45% 0.31% -11.50% -7.56% 2.51% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 335.04 286.75 206.48 155.98 283.27 264.66 300.37 1.46%
EPS 32.61 12.14 6.82 0.85 -30.90 -25.30 9.00 18.72%
DPS 10.00 6.00 0.00 0.00 0.00 0.00 5.00 9.68%
NAPS 4.73 4.54 4.41 2.71 2.69 3.35 3.60 3.70%
Adjusted Per Share Value based on latest NOSH - 934,695
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 332.45 280.91 202.27 102.40 179.96 168.14 190.82 7.68%
EPS 32.05 11.89 6.25 0.55 -19.66 -16.09 5.73 25.79%
DPS 9.92 5.88 0.00 0.00 0.00 0.00 3.18 16.37%
NAPS 4.6935 4.4475 4.3201 1.7791 1.709 2.1283 2.2871 10.05%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 29/12/17 30/12/16 -
Price 4.98 3.07 2.20 2.90 2.40 6.20 7.19 -
P/RPS 1.49 1.07 1.07 1.86 0.85 2.34 2.39 -6.10%
P/EPS 15.42 25.29 34.50 348.33 -7.76 -24.48 79.68 -19.66%
EY 6.49 3.95 2.90 0.29 -12.89 -4.08 1.26 24.42%
DY 2.01 1.95 0.00 0.00 0.00 0.00 0.70 15.09%
P/NAPS 1.05 0.68 0.50 1.07 0.89 1.85 2.00 -8.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 21/08/24 24/08/23 25/08/22 08/09/21 28/08/20 23/02/18 22/02/17 -
Price 5.54 3.85 2.13 2.87 1.82 5.29 6.49 -
P/RPS 1.65 1.34 1.03 1.84 0.64 2.00 2.16 -3.52%
P/EPS 17.15 31.72 33.40 344.73 -5.88 -20.89 71.92 -17.39%
EY 5.83 3.15 2.99 0.29 -17.00 -4.79 1.39 21.06%
DY 1.81 1.56 0.00 0.00 0.00 0.00 0.77 12.06%
P/NAPS 1.17 0.85 0.48 1.06 0.68 1.58 1.80 -5.58%

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