[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 165.63%
YoY- 601.63%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 4,613,260 3,511,646 2,211,244 1,436,754 2,097,768 2,158,048 2,187,254 12.15%
PBT 684,276 56,888 94,146 -10,156 -218,763 -381,688 -242,766 -
Tax -249,522 -24,420 -33,276 -3,470 36,552 76,838 57,130 -
NP 434,754 32,468 60,870 -13,626 -182,211 -304,850 -185,636 -
-
NP to SH 434,568 32,424 62,342 -12,428 -183,426 -305,050 -186,048 -
-
Tax Rate 36.47% 42.93% 35.35% - - - - -
Total Cost 4,178,506 3,479,178 2,150,374 1,450,380 2,279,979 2,462,898 2,372,890 9.08%
-
Net Worth 6,079,335 5,791,091 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 11.66%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 6,079,335 5,791,091 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 11.66%
NOSH 1,310,201 1,310,201 1,310,201 849,695 849,695 849,695 849,695 6.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 9.42% 0.92% 2.75% -0.95% -8.69% -14.13% -8.49% -
ROE 7.15% 0.56% 1.09% -0.55% -7.71% -11.29% -6.27% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 352.10 268.02 168.77 169.09 246.88 253.98 257.42 4.93%
EPS 33.16 2.48 5.46 -1.46 -21.60 -36.00 -21.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.64 4.42 4.37 2.68 2.80 3.18 3.49 4.47%
Adjusted Per Share Value based on latest NOSH - 1,310,201
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 344.88 262.52 165.31 107.41 156.82 161.33 163.51 12.15%
EPS 32.49 2.42 4.66 -0.93 -13.71 -22.80 -13.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5448 4.3293 4.2803 1.7024 1.7786 2.02 2.2169 11.66%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 4.23 2.12 2.55 2.50 2.95 3.10 5.55 -
P/RPS 1.20 0.79 1.51 1.48 1.19 1.22 2.16 -8.63%
P/EPS 12.75 85.67 53.59 -170.92 -13.67 -8.63 -25.35 -
EY 7.84 1.17 1.87 -0.59 -7.32 -11.58 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.48 0.58 0.93 1.05 0.97 1.59 -8.21%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 22/02/24 23/02/23 24/02/22 25/02/21 20/02/20 30/08/18 29/08/17 -
Price 4.83 2.40 2.08 2.53 3.62 3.25 5.50 -
P/RPS 1.37 0.90 1.23 1.50 1.47 1.28 2.14 -6.62%
P/EPS 14.56 96.98 43.71 -172.97 -16.77 -9.05 -25.12 -
EY 6.87 1.03 2.29 -0.58 -5.96 -11.05 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.54 0.48 0.94 1.29 1.02 1.58 -6.22%

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