[MCEMENT] YoY Annual (Unaudited) Result on 30-Jun-2020 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Revenue 3,757,046 2,705,272 1,369,508 2,406,906 2,122,297 2,248,833 2,552,205 6.13%
PBT 253,118 129,221 8,202 -318,866 -405,388 -279,037 74,281 20.76%
Tax -93,918 -47,136 -1,113 55,832 86,521 65,452 3,448 -
NP 159,200 82,085 7,089 -263,034 -318,867 -213,585 77,729 11.66%
-
NP to SH 159,035 83,545 7,310 -262,892 -319,351 -215,160 76,673 11.88%
-
Tax Rate 37.10% 36.48% 13.57% - - - -4.64% -
Total Cost 3,597,846 2,623,187 1,362,419 2,669,940 2,441,164 2,462,418 2,474,476 5.92%
-
Net Worth 5,948,315 5,777,989 2,379,458 2,285,679 2,540,588 2,846,478 3,058,901 10.77%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Div 78,612 - - - - - 42,484 9.93%
Div Payout % 49.43% - - - - - 55.41% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 5,948,315 5,777,989 2,379,458 2,285,679 2,540,588 2,846,478 3,058,901 10.77%
NOSH 1,310,201 1,310,201 934,695 849,695 849,695 849,695 849,695 6.89%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.24% 3.03% 0.52% -10.93% -15.02% -9.50% 3.05% -
ROE 2.67% 1.45% 0.31% -11.50% -12.57% -7.56% 2.51% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
RPS 286.75 206.48 155.98 283.27 249.77 264.66 300.37 -0.71%
EPS 12.14 6.82 0.85 -30.90 -37.60 -25.30 9.00 4.71%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 5.00 2.84%
NAPS 4.54 4.41 2.71 2.69 2.99 3.35 3.60 3.63%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
RPS 280.91 202.27 102.40 179.96 158.68 168.14 190.82 6.13%
EPS 11.89 6.25 0.55 -19.66 -23.88 -16.09 5.73 11.88%
DPS 5.88 0.00 0.00 0.00 0.00 0.00 3.18 9.92%
NAPS 4.4475 4.3201 1.7791 1.709 1.8996 2.1283 2.2871 10.77%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 29/12/17 30/12/16 -
Price 3.07 2.20 2.90 2.40 1.81 6.20 7.19 -
P/RPS 1.07 1.07 1.86 0.85 0.72 2.34 2.39 -11.63%
P/EPS 25.29 34.50 348.33 -7.76 -4.82 -24.48 79.68 -16.18%
EY 3.95 2.90 0.29 -12.89 -20.76 -4.08 1.26 19.22%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.70 17.07%
P/NAPS 0.68 0.50 1.07 0.89 0.61 1.85 2.00 -15.29%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 CAGR
Date 24/08/23 25/08/22 08/09/21 28/08/20 27/02/19 23/02/18 22/02/17 -
Price 3.85 2.13 2.87 1.82 1.89 5.29 6.49 -
P/RPS 1.34 1.03 1.84 0.64 0.76 2.00 2.16 -7.08%
P/EPS 31.72 33.40 344.73 -5.88 -5.03 -20.89 71.92 -11.83%
EY 3.15 2.99 0.29 -17.00 -19.89 -4.79 1.39 13.41%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.77 11.47%
P/NAPS 0.85 0.48 1.06 0.68 0.63 1.58 1.80 -10.90%

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