[MCEMENT] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 29.56%
YoY- 815.95%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,757,046 3,551,296 3,355,473 3,279,549 2,705,272 2,176,842 1,756,753 66.22%
PBT 253,118 182,714 110,592 165,622 129,221 82,895 60,353 160.74%
Tax -93,918 -69,400 -42,708 -58,388 -47,136 -24,160 -16,016 226.23%
NP 159,200 113,314 67,884 107,234 82,085 58,735 44,337 135.03%
-
NP to SH 159,034 113,620 68,584 108,244 83,545 59,303 44,696 133.60%
-
Tax Rate 37.10% 37.98% 38.62% 35.25% 36.48% 29.15% 26.54% -
Total Cost 3,597,846 3,437,982 3,287,589 3,172,315 2,623,187 2,118,107 1,712,416 64.26%
-
Net Worth 5,948,315 5,869,703 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 2.58%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 78,612 - - - - - - -
Div Payout % 49.43% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,948,315 5,869,703 5,791,091 5,777,990 5,777,989 5,738,683 5,725,581 2.58%
NOSH 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 1,310,201 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.24% 3.19% 2.02% 3.27% 3.03% 2.70% 2.52% -
ROE 2.67% 1.94% 1.18% 1.87% 1.45% 1.03% 0.78% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 286.75 271.05 256.10 250.31 206.48 166.15 134.08 66.22%
EPS 12.14 8.67 5.23 8.26 6.38 4.53 3.41 133.69%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.48 4.42 4.41 4.41 4.38 4.37 2.58%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 280.87 265.49 250.85 245.17 202.24 162.74 131.33 66.22%
EPS 11.89 8.49 5.13 8.09 6.25 4.43 3.34 133.68%
DPS 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4468 4.3881 4.3293 4.3195 4.3195 4.2901 4.2803 2.58%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.07 2.45 2.12 1.88 2.20 2.41 2.55 -
P/RPS 1.07 0.90 0.83 0.75 1.07 1.45 1.90 -31.87%
P/EPS 25.29 28.25 40.50 22.76 34.50 53.24 74.75 -51.54%
EY 3.95 3.54 2.47 4.39 2.90 1.88 1.34 105.99%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.48 0.43 0.50 0.55 0.58 11.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 3.85 2.86 2.40 2.24 2.13 2.61 2.08 -
P/RPS 1.34 1.06 0.94 0.89 1.03 1.57 1.55 -9.27%
P/EPS 31.72 32.98 45.85 27.11 33.40 57.66 60.97 -35.39%
EY 3.15 3.03 2.18 3.69 2.99 1.73 1.64 54.70%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.54 0.51 0.48 0.60 0.48 46.52%

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