[MYCRON] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 11.22%
YoY- 189.74%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 639,016 551,386 454,544 483,068 508,538 408,012 470,931 5.21%
PBT 46,927 29,402 -24,687 10,241 -7,928 -10,156 26,254 10.15%
Tax -11,307 -3,123 5,504 -2,686 -491 2,237 -5,083 14.24%
NP 35,620 26,279 -19,183 7,555 -8,419 -7,919 21,171 9.04%
-
NP to SH 35,620 26,279 -16,065 7,555 -8,419 -7,919 21,171 9.04%
-
Tax Rate 24.09% 10.62% - 26.23% - - 19.36% -
Total Cost 603,396 525,107 473,727 475,513 516,957 415,931 449,760 5.01%
-
Net Worth 357,077 313,580 250,614 267,192 256,899 260,895 254,399 5.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 6,221 -
Div Payout % - - - - - - 29.39% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 357,077 313,580 250,614 267,192 256,899 260,895 254,399 5.80%
NOSH 283,545 283,545 177,740 178,128 178,402 177,479 176,666 8.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.57% 4.77% -4.22% 1.56% -1.66% -1.94% 4.50% -
ROE 9.98% 8.38% -6.41% 2.83% -3.28% -3.04% 8.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 225.49 195.18 255.73 271.19 285.05 229.89 266.56 -2.74%
EPS 12.57 9.30 -9.04 4.24 -4.72 -4.46 11.98 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.26 1.11 1.41 1.50 1.44 1.47 1.44 -2.19%
Adjusted Per Share Value based on latest NOSH - 178,128
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 195.38 168.59 138.98 147.70 155.49 124.75 143.99 5.21%
EPS 10.89 8.03 -4.91 2.31 -2.57 -2.42 6.47 9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 1.0918 0.9588 0.7663 0.817 0.7855 0.7977 0.7778 5.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.01 0.265 0.32 0.36 0.26 0.38 0.62 -
P/RPS 0.45 0.14 0.13 0.13 0.09 0.17 0.23 11.82%
P/EPS 8.04 2.85 -3.54 8.49 -5.51 -8.52 5.17 7.62%
EY 12.44 35.10 -28.25 11.78 -18.15 -11.74 19.33 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.65 -
P/NAPS 0.80 0.24 0.23 0.24 0.18 0.26 0.43 10.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 27/02/15 25/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.86 0.21 0.32 0.35 0.24 0.38 0.64 -
P/RPS 0.38 0.11 0.13 0.13 0.08 0.17 0.24 7.95%
P/EPS 6.84 2.26 -3.54 8.25 -5.09 -8.52 5.34 4.20%
EY 14.62 44.30 -28.25 12.12 -19.66 -11.74 18.72 -4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.47 -
P/NAPS 0.68 0.19 0.23 0.23 0.17 0.26 0.44 7.51%

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