[MCEMENT] YoY TTM 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- -306.83%
YoY- 88.51%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 4,046,253 3,279,549 1,286,178 1,298,729 2,024,242 2,233,808 2,444,279 8.05%
PBT 403,541 165,622 -25,389 -161,753 -235,866 -298,796 -19,918 -
Tax -149,124 -58,388 9,829 28,908 46,862 65,423 27,947 -
NP 254,417 107,234 -15,560 -132,845 -189,004 -233,373 8,029 70.12%
-
NP to SH 254,185 108,244 -15,119 -131,564 -190,184 -234,958 7,086 73.39%
-
Tax Rate 36.95% 35.25% - - - - - -
Total Cost 3,791,836 3,172,315 1,301,738 1,431,574 2,213,246 2,467,181 2,436,250 7.03%
-
Net Worth 6,053,131 5,777,990 4,196,577 2,285,679 2,413,133 2,778,502 3,007,920 11.35%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div 78,612 - - - - - 16,993 26.55%
Div Payout % 30.93% - - - - - 239.82% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 6,053,131 5,777,990 4,196,577 2,285,679 2,413,133 2,778,502 3,007,920 11.35%
NOSH 1,310,201 1,310,201 1,310,201 849,695 849,695 849,695 849,695 6.88%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin 6.29% 3.27% -1.21% -10.23% -9.34% -10.45% 0.33% -
ROE 4.20% 1.87% -0.36% -5.76% -7.88% -8.46% 0.24% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 308.83 250.31 132.40 152.85 238.23 262.90 287.67 1.09%
EPS 19.40 8.26 -1.56 -15.48 -22.38 -27.65 0.83 62.34%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 2.00 18.40%
NAPS 4.62 4.41 4.32 2.69 2.84 3.27 3.54 4.17%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 302.53 245.21 96.17 97.10 151.35 167.02 182.75 8.05%
EPS 19.00 8.09 -1.13 -9.84 -14.22 -17.57 0.53 73.38%
DPS 5.88 0.00 0.00 0.00 0.00 0.00 1.27 26.57%
NAPS 4.5258 4.3201 3.1377 1.709 1.8043 2.0774 2.249 11.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 3.67 1.88 2.99 1.84 2.85 4.36 6.70 -
P/RPS 1.19 0.75 2.26 1.20 1.20 1.66 2.33 -9.81%
P/EPS 18.92 22.76 -192.11 -11.88 -12.73 -15.77 803.41 -43.80%
EY 5.29 4.39 -0.52 -8.42 -7.85 -6.34 0.12 78.98%
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.30 29.72%
P/NAPS 0.79 0.43 0.69 0.68 1.00 1.33 1.89 -12.55%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 27/11/19 22/05/18 22/05/17 -
Price 3.94 2.24 2.64 2.42 3.28 3.90 5.75 -
P/RPS 1.28 0.89 1.99 1.58 1.38 1.48 2.00 -6.63%
P/EPS 20.31 27.11 -169.63 -15.63 -14.65 -14.10 689.49 -41.83%
EY 4.92 3.69 -0.59 -6.40 -6.82 -7.09 0.15 71.02%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.35 25.33%
P/NAPS 0.85 0.51 0.61 0.90 1.15 1.19 1.62 -9.44%

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