[MCEMENT] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -371.83%
YoY- 96.3%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 2,306,630 1,755,823 1,105,622 718,377 1,922,954 1,079,024 1,093,627 12.15%
PBT 342,138 28,444 47,073 -5,078 -200,533 -190,844 -121,383 -
Tax -124,761 -12,210 -16,638 -1,735 33,506 38,419 28,565 -
NP 217,377 16,234 30,435 -6,813 -167,027 -152,425 -92,818 -
-
NP to SH 217,284 16,212 31,171 -6,214 -168,141 -152,525 -93,024 -
-
Tax Rate 36.47% 42.93% 35.35% - - - - -
Total Cost 2,089,253 1,739,589 1,075,187 725,190 2,089,981 1,231,449 1,186,445 9.08%
-
Net Worth 6,079,335 5,791,091 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 11.66%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 6,079,335 5,791,091 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 11.66%
NOSH 1,310,201 1,310,201 1,310,201 849,695 849,695 849,695 849,695 6.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 9.42% 0.92% 2.75% -0.95% -8.69% -14.13% -8.49% -
ROE 3.57% 0.28% 0.54% -0.27% -7.07% -5.64% -3.14% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 176.05 134.01 84.39 84.55 226.31 126.99 128.71 4.93%
EPS 16.58 1.24 2.73 -0.73 -19.80 -18.00 -10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.64 4.42 4.37 2.68 2.80 3.18 3.49 4.47%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 172.46 131.28 82.67 53.71 143.78 80.68 81.77 12.15%
EPS 16.25 1.21 2.33 -0.46 -12.57 -11.40 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5454 4.3299 4.2809 1.7026 1.7788 2.0203 2.2172 11.66%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 4.23 2.12 2.55 2.50 2.95 3.10 5.55 -
P/RPS 2.40 1.58 3.02 2.96 1.30 2.44 4.31 -8.60%
P/EPS 25.51 171.33 107.18 -341.85 -14.91 -17.27 -50.69 -
EY 3.92 0.58 0.93 -0.29 -6.71 -5.79 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.48 0.58 0.93 1.05 0.97 1.59 -8.21%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 22/02/24 23/02/23 24/02/22 25/02/21 20/02/20 30/08/18 29/08/17 -
Price 4.83 2.40 2.08 2.53 3.62 3.25 5.50 -
P/RPS 2.74 1.79 2.46 2.99 1.60 2.56 4.27 -6.59%
P/EPS 29.12 193.96 87.43 -345.95 -18.29 -18.11 -50.24 -
EY 3.43 0.52 1.14 -0.29 -5.47 -5.52 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.54 0.48 0.94 1.29 1.02 1.58 -6.22%

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