[MCEMENT] YoY 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- 172.05%
YoY- 115.13%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
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 1,041,403 1,010,513 804,763 276,333 126,039 576,355 636,372 6.78%
PBT 144,096 126,010 55,606 9,280 -79,717 -102,821 3,670 63.11%
Tax -33,784 -46,329 -21,811 1,165 13,242 23,459 30,507 -
NP 110,312 79,681 33,795 10,445 -66,475 -79,362 34,177 16.90%
-
NP to SH 110,175 79,545 34,131 9,889 -65,358 -80,124 33,938 16.99%
-
Tax Rate 23.45% 36.77% 39.22% -12.55% - - -831.25% -
Total Cost 931,091 930,832 770,968 265,888 192,514 655,717 602,195 5.98%
-
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 79,628 78,612 - - - - - -
Div Payout % 72.27% 98.83% - - - - - -
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 10.59% 7.89% 4.20% 3.78% -52.74% -13.77% 5.37% -
ROE 1.76% 1.34% 0.59% 0.42% -2.86% -2.81% 1.11% -
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 78.47 77.13 61.42 31.47 14.83 67.83 74.89 0.62%
EPS 8.30 6.07 2.61 1.13 -7.70 -9.40 4.00 10.22%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
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 77.85 75.54 60.16 20.66 9.42 43.08 47.57 6.78%
EPS 8.24 5.95 2.55 0.74 -4.89 -5.99 2.54 16.98%
DPS 5.95 5.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6926 4.4465 4.3192 1.7787 1.7086 2.1278 2.2866 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 6.35 3.98 3.58 9.21 16.18 9.14 9.60 -5.36%
P/EPS 59.99 50.57 84.45 257.49 -31.20 -65.75 180.01 -13.62%
EY 1.67 1.98 1.18 0.39 -3.20 -1.52 0.56 15.68%
DY 1.20 1.95 0.00 0.00 0.00 0.00 0.00 -
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 7.06 4.99 3.47 9.12 12.27 7.80 8.67 -2.70%
P/EPS 66.73 63.41 81.77 254.82 -23.66 -56.10 162.49 -11.18%
EY 1.50 1.58 1.22 0.39 -4.23 -1.78 0.62 12.49%
DY 1.08 1.56 0.00 0.00 0.00 0.00 0.00 -
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