[MCEMENT] YoY Annual (Unaudited) 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
YoY- 102.78%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
Revenue 4,446,430 3,757,046 2,705,272 1,369,508 2,406,906 2,122,297 2,248,833 11.05%
PBT 647,461 253,118 129,221 8,202 -318,866 -405,388 -279,037 -
Tax -218,473 -93,918 -47,136 -1,113 55,832 86,521 65,452 -
NP 428,988 159,200 82,085 7,089 -263,034 -318,867 -213,585 -
-
NP to SH 428,701 159,035 83,545 7,310 -262,892 -319,351 -215,160 -
-
Tax Rate 33.74% 37.10% 36.48% 13.57% - - - -
Total Cost 4,017,442 3,597,846 2,623,187 1,362,419 2,669,940 2,441,164 2,462,418 7.81%
-
Net Worth 6,277,405 5,948,315 5,777,989 2,379,458 2,285,679 2,540,588 2,846,478 12.93%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
Div 132,714 78,612 - - - - - -
Div Payout % 30.96% 49.43% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
Net Worth 6,277,405 5,948,315 5,777,989 2,379,458 2,285,679 2,540,588 2,846,478 12.93%
NOSH 1,332,902 1,310,201 1,310,201 934,695 849,695 849,695 849,695 7.17%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
NP Margin 9.65% 4.24% 3.03% 0.52% -10.93% -15.02% -9.50% -
ROE 6.83% 2.67% 1.45% 0.31% -11.50% -12.57% -7.56% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
RPS 335.04 286.75 206.48 155.98 283.27 249.77 264.66 3.69%
EPS 32.61 12.14 6.82 0.85 -30.90 -37.60 -25.30 -
DPS 10.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.54 4.41 2.71 2.69 2.99 3.35 5.44%
Adjusted Per Share Value based on latest NOSH - 934,695
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
RPS 332.45 280.91 202.27 102.40 179.96 158.68 168.14 11.05%
EPS 32.05 11.89 6.25 0.55 -19.66 -23.88 -16.09 -
DPS 9.92 5.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6935 4.4475 4.3201 1.7791 1.709 1.8996 2.1283 12.93%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 29/12/17 -
Price 4.98 3.07 2.20 2.90 2.40 1.81 6.20 -
P/RPS 1.49 1.07 1.07 1.86 0.85 0.72 2.34 -6.70%
P/EPS 15.42 25.29 34.50 348.33 -7.76 -4.82 -24.48 -
EY 6.49 3.95 2.90 0.29 -12.89 -20.76 -4.08 -
DY 2.01 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.68 0.50 1.07 0.89 0.61 1.85 -8.34%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/18 31/12/17 CAGR
Date 21/08/24 24/08/23 25/08/22 08/09/21 28/08/20 27/02/19 23/02/18 -
Price 5.54 3.85 2.13 2.87 1.82 1.89 5.29 -
P/RPS 1.65 1.34 1.03 1.84 0.64 0.76 2.00 -2.91%
P/EPS 17.15 31.72 33.40 344.73 -5.88 -5.03 -20.89 -
EY 5.83 3.15 2.99 0.29 -17.00 -19.89 -4.79 -
DY 1.81 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.85 0.48 1.06 0.68 0.63 1.58 -4.51%

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