[MCEMENT] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
08-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 110.76%
YoY- 104.36%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,176,842 1,756,753 1,286,178 1,369,508 1,219,214 1,202,329 1,298,729 41.14%
PBT 82,895 60,353 -25,389 8,202 -80,795 -123,411 -161,753 -
Tax -24,160 -16,016 9,829 -1,113 10,964 20,591 28,908 -
NP 58,735 44,337 -15,560 7,089 -69,831 -102,820 -132,845 -
-
NP to SH 59,303 44,696 -15,119 7,310 -67,937 -100,965 -131,564 -
-
Tax Rate 29.15% 26.54% - 13.57% - - - -
Total Cost 2,118,107 1,712,416 1,301,738 1,362,419 1,289,045 1,305,149 1,431,574 29.87%
-
Net Worth 5,738,683 5,725,581 4,196,577 2,379,458 2,285,679 2,277,182 2,285,679 84.83%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,738,683 5,725,581 4,196,577 2,379,458 2,285,679 2,277,182 2,285,679 84.83%
NOSH 1,310,201 1,310,201 1,310,201 934,695 849,695 849,695 849,695 33.50%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.70% 2.52% -1.21% 0.52% -5.73% -8.55% -10.23% -
ROE 1.03% 0.78% -0.36% 0.31% -2.97% -4.43% -5.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 166.15 134.08 132.40 155.98 143.49 141.50 152.85 5.72%
EPS 4.53 3.41 -1.56 0.83 -8.00 -11.88 -15.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.38 4.37 4.32 2.71 2.69 2.68 2.69 38.44%
Adjusted Per Share Value based on latest NOSH - 934,695
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 162.74 131.33 96.15 102.38 91.15 89.88 97.09 41.15%
EPS 4.43 3.34 -1.13 0.55 -5.08 -7.55 -9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2901 4.2803 3.1373 1.7788 1.7087 1.7024 1.7087 84.83%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.41 2.55 2.99 2.90 2.60 2.50 1.84 -
P/RPS 1.45 1.90 2.26 1.86 1.81 1.77 1.20 13.45%
P/EPS 53.24 74.75 -192.11 348.33 -32.52 -21.04 -11.88 -
EY 1.88 1.34 -0.52 0.29 -3.08 -4.75 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.69 1.07 0.97 0.93 0.68 -13.20%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 08/09/21 28/05/21 25/02/21 26/11/20 -
Price 2.61 2.08 2.64 2.87 3.15 2.53 2.42 -
P/RPS 1.57 1.55 1.99 1.84 2.20 1.79 1.58 -0.42%
P/EPS 57.66 60.97 -169.63 344.73 -39.40 -21.29 -15.63 -
EY 1.73 1.64 -0.59 0.29 -2.54 -4.70 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.61 1.06 1.17 0.94 0.90 -23.70%

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