[MCEMENT] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -1399.37%
YoY- -1703.04%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 4,681,692 4,592,244 3,435,416 1,138,308 1,471,628 2,214,126 2,187,316 12.40%
PBT 812,200 618,212 16,520 -129,084 5,280 -233,689 -332,832 -
Tax -253,656 -233,676 -12,852 32,156 -11,612 36,031 58,172 -
NP 558,544 384,536 3,668 -96,928 -6,332 -197,658 -274,660 -
-
NP to SH 557,760 384,416 3,812 -94,984 -5,268 -198,967 -274,928 -
-
Tax Rate 31.23% 37.80% 77.80% - 219.92% - - -
Total Cost 4,123,148 4,207,708 3,431,748 1,235,236 1,477,960 2,411,784 2,461,976 8.24%
-
Net Worth 6,437,747 6,053,131 5,777,990 4,196,577 2,285,679 2,413,133 2,778,502 13.78%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 6,437,747 6,053,131 5,777,990 4,196,577 2,285,679 2,413,133 2,778,502 13.78%
NOSH 1,335,632 1,310,201 1,310,201 1,310,201 849,695 849,695 849,695 7.19%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 11.93% 8.37% 0.11% -8.52% -0.43% -8.93% -12.56% -
ROE 8.66% 6.35% 0.07% -2.26% -0.23% -8.25% -9.89% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 350.52 350.50 262.21 117.18 173.19 260.58 257.42 4.85%
EPS 41.76 29.36 0.28 -9.76 -0.60 -23.40 -32.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 4.62 4.41 4.32 2.69 2.84 3.27 6.14%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 349.97 343.28 256.81 85.09 110.01 165.51 163.51 12.40%
EPS 41.69 28.74 0.28 -7.10 -0.39 -14.87 -20.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8124 4.5249 4.3192 3.1371 1.7086 1.8039 2.077 13.78%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 5.20 3.67 1.88 2.99 1.84 2.85 4.36 -
P/RPS 1.48 1.05 0.72 2.55 1.06 1.09 1.69 -2.01%
P/EPS 12.45 12.51 646.16 -30.58 -296.78 -12.17 -13.48 -
EY 8.03 7.99 0.15 -3.27 -0.34 -8.22 -7.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 0.43 0.69 0.68 1.00 1.33 -3.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 26/11/24 23/11/23 24/11/22 25/11/21 26/11/20 27/11/19 22/05/18 -
Price 4.65 3.94 2.24 2.64 2.42 3.28 3.90 -
P/RPS 1.33 1.12 0.85 2.25 1.40 1.26 1.52 -2.03%
P/EPS 11.14 13.43 769.90 -27.00 -390.33 -14.01 -12.05 -
EY 8.98 7.45 0.13 -3.70 -0.26 -7.14 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.51 0.61 0.90 1.15 1.19 -3.24%

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