[MYCRON] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -8.3%
YoY- 81.73%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 757,818 719,000 726,196 720,441 696,384 669,988 566,810 21.29%
PBT 29,690 32,432 46,371 49,246 52,278 54,332 32,401 -5.64%
Tax -7,750 -9,204 -12,472 -13,284 -13,060 -14,008 -8,223 -3.86%
NP 21,940 23,228 33,899 35,962 39,218 40,324 24,178 -6.25%
-
NP to SH 21,940 23,228 33,899 35,962 39,218 40,324 24,178 -6.25%
-
Tax Rate 26.10% 28.38% 26.90% 26.97% 24.98% 25.78% 25.38% -
Total Cost 735,878 695,772 692,297 684,478 657,166 629,664 542,632 22.45%
-
Net Worth 385,621 379,950 374,280 362,745 357,077 345,253 336,119 9.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 385,621 379,950 374,280 362,745 357,077 345,253 336,119 9.56%
NOSH 283,545 283,545 283,545 283,545 283,545 283,545 282,453 0.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.90% 3.23% 4.67% 4.99% 5.63% 6.02% 4.27% -
ROE 5.69% 6.11% 9.06% 9.91% 10.98% 11.68% 7.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 267.27 253.57 256.11 254.22 245.73 236.75 200.67 20.99%
EPS 7.74 8.20 11.96 12.69 13.84 14.24 8.56 -6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.32 1.28 1.26 1.22 1.19 9.28%
Adjusted Per Share Value based on latest NOSH - 283,545
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 231.71 219.84 222.04 220.28 212.92 204.85 173.31 21.29%
EPS 6.71 7.10 10.36 11.00 11.99 12.33 7.39 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1791 1.1617 1.1444 1.1091 1.0918 1.0556 1.0277 9.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.535 0.775 0.82 0.735 1.01 0.88 0.475 -
P/RPS 0.20 0.31 0.32 0.29 0.41 0.37 0.24 -11.41%
P/EPS 6.91 9.46 6.86 5.79 7.30 6.18 5.55 15.68%
EY 14.46 10.57 14.58 17.27 13.70 16.19 18.02 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 0.62 0.57 0.80 0.72 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 26/05/17 23/02/17 28/11/16 29/08/16 -
Price 0.51 0.655 0.755 0.96 0.86 1.10 0.485 -
P/RPS 0.19 0.26 0.29 0.38 0.35 0.46 0.24 -14.38%
P/EPS 6.59 8.00 6.32 7.57 6.21 7.72 5.67 10.51%
EY 15.17 12.51 15.83 13.22 16.09 12.95 17.65 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.57 0.75 0.68 0.90 0.41 -4.92%

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