[MCEMENT] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 174.23%
YoY- 112.37%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Revenue 1,098,397 990,710 794,887 374,798 357,913 578,851 587,249 8.70%
PBT 161,227 98,664 26,542 4,000 -38,616 -54,833 5,288 57.68%
Tax -59,928 -35,379 -8,687 -543 9,084 13,428 -1,186 68.66%
NP 101,299 63,285 17,855 3,457 -29,532 -41,405 4,102 53.31%
-
NP to SH 101,242 63,278 18,242 3,635 -29,393 -42,012 3,727 55.27%
-
Tax Rate 37.17% 35.86% 32.73% 13.58% - - 22.43% -
Total Cost 997,098 927,425 777,032 371,341 387,445 620,256 583,147 7.40%
-
Net Worth 6,227,098 5,869,703 5,738,683 2,285,679 2,353,655 2,922,950 3,033,411 10.05%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Div 52,438 - - - - - - -
Div Payout % 51.80% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Net Worth 6,227,098 5,869,703 5,738,683 2,285,679 2,353,655 2,922,950 3,033,411 10.05%
NOSH 1,311,501 1,310,201 1,310,201 849,695 849,695 849,695 849,695 5.95%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
NP Margin 9.22% 6.39% 2.25% 0.92% -8.25% -7.15% 0.70% -
ROE 1.63% 1.08% 0.32% 0.16% -1.25% -1.44% 0.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 83.79 75.62 60.67 44.11 42.12 68.12 69.11 2.60%
EPS 7.72 4.83 1.39 0.43 -3.50 -4.90 0.40 48.35%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.75 4.48 4.38 2.69 2.77 3.44 3.57 3.87%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 82.13 74.07 59.43 28.02 26.76 43.28 43.91 8.70%
EPS 7.57 4.73 1.36 0.27 -2.20 -3.14 0.28 55.17%
DPS 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6559 4.3887 4.2907 1.709 1.7598 2.1854 2.268 10.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 -
Price 4.99 2.45 2.41 2.60 1.78 6.76 7.92 -
P/RPS 5.96 3.24 3.97 5.89 4.23 9.92 11.46 -8.34%
P/EPS 64.61 50.73 173.09 607.76 -51.46 -136.72 1,805.63 -35.84%
EY 1.55 1.97 0.58 0.16 -1.94 -0.73 0.06 54.23%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.55 0.55 0.97 0.64 1.97 2.22 -9.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 23/05/24 25/05/23 26/05/22 28/05/21 16/06/20 30/11/17 29/11/16 -
Price 5.35 2.86 2.61 3.13 2.52 6.86 7.30 -
P/RPS 6.39 3.78 4.30 7.10 5.98 10.07 10.56 -6.47%
P/EPS 69.28 59.22 187.46 731.65 -72.85 -138.74 1,664.28 -34.53%
EY 1.44 1.69 0.53 0.14 -1.37 -0.72 0.06 52.73%
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.64 0.60 1.16 0.91 1.99 2.04 -7.57%

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