[MCEMENT] YoY Quarter 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
QoQ- -122.36%
YoY- -3.29%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,010,513 804,763 276,333 126,039 576,355 636,372 718,305 4.65%
PBT 126,010 55,606 9,280 -79,717 -102,821 3,670 66,665 8.85%
Tax -46,329 -21,811 1,165 13,242 23,459 30,507 -21,918 10.49%
NP 79,681 33,795 10,445 -66,475 -79,362 34,177 44,747 7.99%
-
NP to SH 79,545 34,131 9,889 -65,358 -80,124 33,938 44,674 7.99%
-
Tax Rate 36.77% 39.22% -12.55% - - -831.25% 32.88% -
Total Cost 930,832 770,968 265,888 192,514 655,717 602,195 673,558 4.40%
-
Net Worth 5,948,315 5,777,989 2,379,458 2,285,679 2,846,478 3,058,901 3,092,889 9.10%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
Div 78,612 - - - - - 59,478 3.78%
Div Payout % 98.83% - - - - - 133.14% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 5,948,315 5,777,989 2,379,458 2,285,679 2,846,478 3,058,901 3,092,889 9.10%
NOSH 1,310,201 1,310,201 934,695 849,695 849,695 849,695 849,695 5.94%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.89% 4.20% 3.78% -52.74% -13.77% 5.37% 6.23% -
ROE 1.34% 0.59% 0.42% -2.86% -2.81% 1.11% 1.44% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
RPS 77.13 61.42 31.47 14.83 67.83 74.89 84.54 -1.21%
EPS 6.07 2.61 1.13 -7.70 -9.40 4.00 5.30 1.82%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 7.00 -2.03%
NAPS 4.54 4.41 2.71 2.69 3.35 3.60 3.64 2.98%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
RPS 75.54 60.16 20.66 9.42 43.09 47.57 53.70 4.65%
EPS 5.95 2.55 0.74 -4.89 -5.99 2.54 3.34 8.00%
DPS 5.88 0.00 0.00 0.00 0.00 0.00 4.45 3.78%
NAPS 4.4468 4.3195 1.7788 1.7087 2.128 2.2868 2.3122 9.10%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 -
Price 3.07 2.20 2.90 2.40 6.20 7.19 8.88 -
P/RPS 3.98 3.58 9.21 16.18 9.14 9.60 10.50 -12.13%
P/EPS 50.57 84.45 257.49 -31.20 -65.75 180.01 168.90 -14.85%
EY 1.98 1.18 0.39 -3.20 -1.52 0.56 0.59 17.51%
DY 1.95 0.00 0.00 0.00 0.00 0.00 0.79 12.80%
P/NAPS 0.68 0.50 1.07 0.89 1.85 2.00 2.44 -15.66%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 CAGR
Date 24/08/23 25/08/22 08/09/21 28/08/20 23/02/18 22/02/17 29/02/16 -
Price 3.85 2.13 2.87 1.82 5.29 6.49 9.08 -
P/RPS 4.99 3.47 9.12 12.27 7.80 8.67 10.74 -9.71%
P/EPS 63.41 81.77 254.82 -23.66 -56.10 162.49 172.70 -12.50%
EY 1.58 1.22 0.39 -4.23 -1.78 0.62 0.58 14.29%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.77 9.86%
P/NAPS 0.85 0.48 1.06 0.68 1.58 1.80 2.49 -13.34%

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