[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -424.84%
YoY- -1703.04%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 1,170,423 1,148,061 858,854 284,577 367,907 1,476,084 546,829 12.40%
PBT 203,050 154,553 4,130 -32,271 1,320 -155,793 -83,208 -
Tax -63,414 -58,419 -3,213 8,039 -2,903 24,021 14,543 -
NP 139,636 96,134 917 -24,232 -1,583 -131,772 -68,665 -
-
NP to SH 139,440 96,104 953 -23,746 -1,317 -132,645 -68,732 -
-
Tax Rate 31.23% 37.80% 77.80% - 219.92% - - -
Total Cost 1,030,787 1,051,927 857,937 308,809 369,490 1,607,856 615,494 8.24%
-
Net Worth 6,437,747 6,053,131 5,777,990 4,196,577 2,285,679 2,413,133 2,778,502 13.78%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 6,437,747 6,053,131 5,777,990 4,196,577 2,285,679 2,413,133 2,778,502 13.78%
NOSH 1,335,632 1,310,201 1,310,201 1,310,201 849,695 849,695 849,695 7.19%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 11.93% 8.37% 0.11% -8.52% -0.43% -8.93% -12.56% -
ROE 2.17% 1.59% 0.02% -0.57% -0.06% -5.50% -2.47% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 87.63 87.62 65.55 29.29 43.30 173.72 64.36 4.85%
EPS 10.44 7.34 0.07 -2.44 -0.15 -15.60 -8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 4.62 4.41 4.32 2.69 2.84 3.27 6.14%
Adjusted Per Share Value based on latest NOSH - 1,310,201
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 87.50 85.83 64.21 21.27 27.50 110.35 40.88 12.40%
EPS 10.42 7.18 0.07 -1.78 -0.10 -9.92 -5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8127 4.5252 4.3195 3.1373 1.7087 1.804 2.0772 13.78%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 5.20 3.67 1.88 2.99 1.84 2.85 4.36 -
P/RPS 5.93 4.19 2.87 10.21 4.25 1.64 6.77 -2.01%
P/EPS 49.81 50.03 2,584.66 -122.32 -1,187.12 -18.26 -53.90 -
EY 2.01 2.00 0.04 -0.82 -0.08 -5.48 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 0.43 0.69 0.68 1.00 1.33 -3.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 26/11/24 23/11/23 24/11/22 25/11/21 26/11/20 27/11/19 22/05/18 -
Price 4.65 3.94 2.24 2.64 2.42 3.28 3.90 -
P/RPS 5.31 4.50 3.42 9.01 5.59 1.89 6.06 -2.00%
P/EPS 44.54 53.71 3,079.59 -108.00 -1,561.32 -21.01 -48.21 -
EY 2.25 1.86 0.03 -0.93 -0.06 -4.76 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.51 0.61 0.90 1.15 1.19 -3.24%

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