[MYCRON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -84.56%
YoY- 103.22%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 745,875 572,618 397,962 146,880 736,673 582,371 351,835 65.25%
PBT 67,885 59,814 38,973 10,300 68,357 50,732 25,579 92.03%
Tax -14,977 -16,262 -10,326 -2,405 -17,239 -13,127 -6,775 69.94%
NP 52,908 43,552 28,647 7,895 51,118 37,605 18,804 99.68%
-
NP to SH 52,908 43,552 28,647 7,895 51,118 37,605 18,804 99.68%
-
Tax Rate 22.06% 27.19% 26.50% 23.35% 25.22% 25.88% 26.49% -
Total Cost 692,967 529,066 369,315 138,985 685,555 544,766 333,031 63.20%
-
Net Worth 493,857 490,587 477,504 454,610 444,798 421,904 405,551 14.07%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,811 - - - - - - -
Div Payout % 18.54% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 493,857 490,587 477,504 454,610 444,798 421,904 405,551 14.07%
NOSH 327,058 327,058 327,058 327,058 327,058 327,058 327,058 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.09% 7.61% 7.20% 5.38% 6.94% 6.46% 5.34% -
ROE 10.71% 8.88% 6.00% 1.74% 11.49% 8.91% 4.64% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 228.06 175.08 121.68 44.91 225.24 178.06 107.58 65.25%
EPS 16.18 13.32 8.76 2.41 15.63 11.50 5.75 99.69%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.46 1.39 1.36 1.29 1.24 14.07%
Adjusted Per Share Value based on latest NOSH - 327,058
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 226.52 173.90 120.86 44.61 223.73 176.86 106.85 65.25%
EPS 16.07 13.23 8.70 2.40 15.52 11.42 5.71 99.71%
DPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.4899 1.4502 1.3806 1.3508 1.2813 1.2316 14.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.455 0.47 0.405 0.48 0.57 0.62 0.67 -
P/RPS 0.20 0.27 0.33 1.07 0.25 0.35 0.62 -53.06%
P/EPS 2.81 3.53 4.62 19.88 3.65 5.39 11.65 -61.35%
EY 35.55 28.33 21.63 5.03 27.42 18.55 8.58 158.64%
DY 6.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.28 0.35 0.42 0.48 0.54 -32.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.42 0.51 0.43 0.435 0.65 0.815 0.675 -
P/RPS 0.18 0.29 0.35 0.97 0.29 0.46 0.63 -56.71%
P/EPS 2.60 3.83 4.91 18.02 4.16 7.09 11.74 -63.49%
EY 38.52 26.11 20.37 5.55 24.05 14.11 8.52 174.17%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.29 0.31 0.48 0.63 0.54 -35.53%

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