[MCEMENT] YoY 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- -271.83%
YoY- 86.2%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 1,158,569 896,969 821,045 350,470 446,870 532,195 531,773 12.71%
PBT 187,585 24,314 79,344 -6,398 -44,740 -107,636 -57,934 -
Tax -66,342 -8,997 -24,677 1,168 9,485 23,876 13,993 -
NP 121,243 15,317 54,667 -5,230 -35,255 -83,760 -43,941 -
-
NP to SH 121,180 15,258 54,918 -4,897 -35,496 -83,793 -44,090 -
-
Tax Rate 35.37% 37.00% 31.10% - - - - -
Total Cost 1,037,326 881,652 766,378 355,700 482,125 615,955 575,714 9.47%
-
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 10.46% 1.71% 6.66% -1.49% -7.89% -15.74% -8.26% -
ROE 1.99% 0.26% 0.96% -0.22% -1.49% -3.10% -1.49% -
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 88.43 68.46 62.67 41.25 52.59 62.63 62.58 5.45%
EPS 9.25 1.16 4.19 -0.58 -4.20 -9.90 -5.20 -
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 86.63 67.07 61.39 26.21 33.41 39.79 39.76 12.71%
EPS 9.06 1.14 4.11 -0.37 -2.65 -6.27 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5457 4.3301 4.2812 1.7027 1.7789 2.0204 2.2173 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 4.78 3.10 4.07 6.06 5.61 4.95 8.87 -9.06%
P/EPS 45.73 182.04 60.84 -433.78 -70.62 -31.44 -106.96 -
EY 2.19 0.55 1.64 -0.23 -1.42 -3.18 -0.93 -
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 5.46 3.51 3.32 6.13 6.88 5.19 8.79 -7.05%
P/EPS 52.22 206.09 49.62 -438.99 -86.65 -32.96 -106.00 -
EY 1.91 0.49 2.02 -0.23 -1.15 -3.03 -0.94 -
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