[MCEMENT] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 5.68%
YoY- 2016.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,511,646 3,435,416 2,705,272 2,534,012 2,211,244 1,138,308 1,369,508 87.01%
PBT 56,888 16,520 129,221 98,153 94,146 -129,084 8,202 262.41%
Tax -24,420 -12,852 -47,136 -33,766 -33,276 32,156 -1,113 679.33%
NP 32,468 3,668 82,085 64,386 60,870 -96,928 7,089 175.02%
-
NP to SH 32,424 3,812 83,545 65,885 62,342 -94,984 7,310 169.22%
-
Tax Rate 42.93% 77.80% 36.48% 34.40% 35.35% - 13.57% -
Total Cost 3,479,178 3,431,748 2,623,187 2,469,625 2,150,374 1,235,236 1,362,419 86.51%
-
Net Worth 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 4,196,577 2,379,458 80.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 4,196,577 2,379,458 80.64%
NOSH 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 934,695 25.17%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.92% 0.11% 3.03% 2.54% 2.75% -8.52% 0.52% -
ROE 0.56% 0.07% 1.45% 1.15% 1.09% -2.26% 0.31% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 268.02 262.21 206.48 193.41 168.77 117.18 155.98 43.31%
EPS 2.48 0.28 6.82 5.51 5.46 -9.76 0.85 103.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.42 4.41 4.41 4.38 4.37 4.32 2.71 38.43%
Adjusted Per Share Value based on latest NOSH - 1,310,201
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 266.58 260.79 205.37 192.37 167.86 86.41 103.96 87.02%
EPS 2.46 0.29 6.34 5.00 4.73 -7.21 0.55 170.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3962 4.3863 4.3863 4.3564 4.3465 3.1858 1.8063 80.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.12 1.88 2.20 2.41 2.55 2.99 2.90 -
P/RPS 0.79 0.72 1.07 1.25 1.51 2.55 1.86 -43.40%
P/EPS 85.67 646.16 34.50 47.93 53.59 -30.58 348.33 -60.64%
EY 1.17 0.15 2.90 2.09 1.87 -3.27 0.29 152.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.50 0.55 0.58 0.69 1.07 -41.31%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 08/09/21 -
Price 2.40 2.24 2.13 2.61 2.08 2.64 2.87 -
P/RPS 0.90 0.85 1.03 1.35 1.23 2.25 1.84 -37.83%
P/EPS 96.98 769.90 33.40 51.90 43.71 -27.00 344.73 -56.96%
EY 1.03 0.13 2.99 1.93 2.29 -3.70 0.29 132.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.48 0.60 0.48 0.61 1.06 -36.13%

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