[MYCRON] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -182.23%
YoY- -121.72%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 795,924 703,670 715,884 770,158 757,818 696,384 551,972 6.28%
PBT 77,946 51,158 -4,050 -4,960 29,690 52,278 23,226 22.33%
Tax -20,652 -13,550 -1,314 194 -7,750 -13,060 -6,892 20.05%
NP 57,294 37,608 -5,364 -4,766 21,940 39,218 16,334 23.24%
-
NP to SH 57,294 37,608 -5,364 -4,766 21,940 39,218 16,334 23.24%
-
Tax Rate 26.50% 26.49% - - 26.10% 24.98% 29.67% -
Total Cost 738,630 666,062 721,248 774,924 735,878 657,166 535,638 5.49%
-
Net Worth 477,504 405,551 392,469 391,292 385,621 357,077 313,580 7.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 477,504 405,551 392,469 391,292 385,621 357,077 313,580 7.25%
NOSH 327,058 327,058 327,058 327,057 283,545 283,545 283,545 2.40%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.20% 5.34% -0.75% -0.62% 2.90% 5.63% 2.96% -
ROE 12.00% 9.27% -1.37% -1.22% 5.69% 10.98% 5.21% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 243.36 215.15 218.89 271.62 267.27 245.73 195.38 3.72%
EPS 17.52 11.50 -1.64 -1.68 7.74 13.84 5.78 20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.24 1.20 1.38 1.36 1.26 1.11 4.66%
Adjusted Per Share Value based on latest NOSH - 327,057
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 241.72 213.70 217.41 233.89 230.15 211.49 167.63 6.28%
EPS 17.40 11.42 -1.63 -1.45 6.66 11.91 4.96 23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4502 1.2316 1.1919 1.1883 1.1711 1.0844 0.9523 7.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.405 0.67 0.43 0.26 0.535 1.01 0.265 -
P/RPS 0.17 0.31 0.20 0.10 0.20 0.41 0.14 3.28%
P/EPS 2.31 5.83 -26.22 -15.47 6.91 7.30 4.58 -10.77%
EY 43.25 17.16 -3.81 -6.46 14.46 13.70 21.82 12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.54 0.36 0.19 0.39 0.80 0.24 2.60%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 24/02/16 -
Price 0.43 0.675 0.315 0.28 0.51 0.86 0.21 -
P/RPS 0.18 0.31 0.14 0.10 0.19 0.35 0.11 8.54%
P/EPS 2.45 5.87 -19.21 -16.66 6.59 6.21 3.63 -6.33%
EY 40.74 17.04 -5.21 -6.00 15.17 16.09 27.53 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.54 0.26 0.20 0.38 0.68 0.19 7.29%

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