[MCEMENT] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -36.64%
YoY- 53.45%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,046,253 3,757,046 3,551,296 3,355,473 3,279,549 2,705,272 2,176,842 51.11%
PBT 403,541 253,118 182,714 110,592 165,622 129,221 82,895 186.96%
Tax -149,124 -93,918 -69,400 -42,708 -58,388 -47,136 -24,160 236.11%
NP 254,417 159,200 113,314 67,884 107,234 82,085 58,735 165.48%
-
NP to SH 254,185 159,034 113,620 68,584 108,244 83,545 59,303 163.63%
-
Tax Rate 36.95% 37.10% 37.98% 38.62% 35.25% 36.48% 29.15% -
Total Cost 3,791,836 3,597,846 3,437,982 3,287,589 3,172,315 2,623,187 2,118,107 47.38%
-
Net Worth 6,053,131 5,948,315 5,869,703 5,791,091 5,777,990 5,777,989 5,738,683 3.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 78,612 78,612 - - - - - -
Div Payout % 30.93% 49.43% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 6,053,131 5,948,315 5,869,703 5,791,091 5,777,990 5,777,989 5,738,683 3.61%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.29% 4.24% 3.19% 2.02% 3.27% 3.03% 2.70% -
ROE 4.20% 2.67% 1.94% 1.18% 1.87% 1.45% 1.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 308.83 286.75 271.05 256.10 250.31 206.48 166.15 51.11%
EPS 19.40 12.14 8.67 5.23 8.26 6.38 4.53 163.48%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.54 4.48 4.42 4.41 4.41 4.38 3.61%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 303.46 281.77 266.34 251.66 245.96 202.89 163.26 51.11%
EPS 19.06 11.93 8.52 5.14 8.12 6.27 4.45 163.50%
DPS 5.90 5.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5398 4.4612 4.4022 4.3432 4.3334 4.3334 4.3039 3.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.67 3.07 2.45 2.12 1.88 2.20 2.41 -
P/RPS 1.19 1.07 0.90 0.83 0.75 1.07 1.45 -12.33%
P/EPS 18.92 25.29 28.25 40.50 22.76 34.50 53.24 -49.79%
EY 5.29 3.95 3.54 2.47 4.39 2.90 1.88 99.18%
DY 1.63 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.55 0.48 0.43 0.50 0.55 27.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 -
Price 3.94 3.85 2.86 2.40 2.24 2.13 2.61 -
P/RPS 1.28 1.34 1.06 0.94 0.89 1.03 1.57 -12.71%
P/EPS 20.31 31.72 32.98 45.85 27.11 33.40 57.66 -50.09%
EY 4.92 3.15 3.03 2.18 3.69 2.99 1.73 100.60%
DY 1.52 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.64 0.54 0.51 0.48 0.60 26.11%

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