[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 7.81%
YoY- 42.56%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,511,646 2,211,244 1,436,754 2,097,768 2,158,048 2,187,254 2,657,168 4.37%
PBT 56,888 94,146 -10,156 -218,763 -381,688 -242,766 130,646 -11.99%
Tax -24,420 -33,276 -3,470 36,552 76,838 57,130 -51,746 -10.89%
NP 32,468 60,870 -13,626 -182,211 -304,850 -185,636 78,900 -12.75%
-
NP to SH 32,424 62,342 -12,428 -183,426 -305,050 -186,048 78,016 -12.62%
-
Tax Rate 42.93% 35.35% - - - - 39.61% -
Total Cost 3,479,178 2,150,374 1,450,380 2,279,979 2,462,898 2,372,890 2,578,268 4.71%
-
Net Worth 5,791,091 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 3,041,908 10.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - 84,969 -
Div Payout % - - - - - - 108.91% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,791,091 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 3,041,908 10.40%
NOSH 1,310,201 1,310,201 849,695 849,695 849,695 849,695 849,695 6.88%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 0.92% 2.75% -0.95% -8.69% -14.13% -8.49% 2.97% -
ROE 0.56% 1.09% -0.55% -7.71% -11.29% -6.27% 2.56% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 268.02 168.77 169.09 246.88 253.98 257.42 312.72 -2.34%
EPS 2.48 5.46 -1.46 -21.60 -36.00 -21.80 9.20 -18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.42 4.37 2.68 2.80 3.18 3.49 3.58 3.29%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 262.57 165.34 107.43 156.86 161.36 163.55 198.68 4.37%
EPS 2.42 4.66 -0.93 -13.72 -22.81 -13.91 5.83 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.35 -
NAPS 4.3301 4.2812 1.7027 1.7789 2.0204 2.2173 2.2745 10.40%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 -
Price 2.12 2.55 2.50 2.95 3.10 5.55 7.83 -
P/RPS 0.79 1.51 1.48 1.19 1.22 2.16 2.50 -16.22%
P/EPS 85.67 53.59 -170.92 -13.67 -8.63 -25.35 85.28 0.07%
EY 1.17 1.87 -0.59 -7.32 -11.58 -3.95 1.17 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.48 0.58 0.93 1.05 0.97 1.59 2.19 -20.80%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/02/23 24/02/22 25/02/21 20/02/20 30/08/18 29/08/17 30/08/16 -
Price 2.40 2.08 2.53 3.62 3.25 5.50 8.05 -
P/RPS 0.90 1.23 1.50 1.47 1.28 2.14 2.57 -14.89%
P/EPS 96.98 43.71 -172.97 -16.77 -9.05 -25.12 87.67 1.56%
EY 1.03 2.29 -0.58 -5.96 -11.05 -3.98 1.14 -1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 0.54 0.48 0.94 1.29 1.02 1.58 2.25 -19.69%

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