[MCEMENT] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -16.9%
YoY- -396.15%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,756,753 1,202,329 1,922,954 2,234,230 2,317,248 2,717,769 2,710,879 -6.44%
PBT 60,353 -123,411 -200,533 -348,498 -112,425 227,127 329,377 -22.94%
Tax -16,016 20,591 33,506 75,306 57,886 -72,379 -87,325 -22.93%
NP 44,337 -102,820 -167,027 -273,192 -54,539 154,748 242,052 -22.95%
-
NP to SH 44,696 -100,965 -168,141 -274,661 -55,359 154,332 241,752 -22.84%
-
Tax Rate 26.54% - - - - 31.87% 26.51% -
Total Cost 1,712,416 1,305,149 2,089,981 2,507,422 2,371,787 2,563,021 2,468,827 -5.46%
-
Net Worth 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 2,986,858 3,118,380 9.78%
Dividend
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 170,077 271,902 -
Div Payout % - - - - - 110.20% 112.47% -
Equity
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 5,725,581 2,277,182 2,379,145 2,702,030 2,965,435 2,986,858 3,118,380 9.78%
NOSH 1,310,201 849,695 849,695 849,695 849,695 849,695 849,695 6.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.52% -8.55% -8.69% -12.23% -2.35% 5.69% 8.93% -
ROE 0.78% -4.43% -7.07% -10.16% -1.87% 5.17% 7.75% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 134.08 141.50 226.31 262.94 272.72 325.75 319.04 -12.46%
EPS 3.41 -11.88 -19.79 -32.32 -6.52 18.50 28.45 -27.81%
DPS 0.00 0.00 0.00 0.00 0.00 20.39 32.00 -
NAPS 4.37 2.68 2.80 3.18 3.49 3.58 3.67 2.71%
Adjusted Per Share Value based on latest NOSH - 849,695
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 131.87 90.26 144.35 167.72 173.95 204.01 203.50 -6.44%
EPS 3.36 -7.58 -12.62 -20.62 -4.16 11.59 18.15 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 12.77 20.41 -
NAPS 4.298 1.7094 1.786 2.0283 2.2261 2.2421 2.3409 9.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.55 2.50 2.95 3.10 5.55 7.83 8.46 -
P/RPS 1.90 1.77 1.30 1.18 2.04 2.40 2.65 -4.98%
P/EPS 74.75 -21.04 -14.91 -9.59 -85.19 42.33 29.73 15.21%
EY 1.34 -4.75 -6.71 -10.43 -1.17 2.36 3.36 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 2.60 3.78 -
P/NAPS 0.58 0.93 1.05 0.97 1.59 2.19 2.31 -19.12%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 20/02/20 30/08/18 29/08/17 30/08/16 27/08/15 -
Price 2.08 2.53 3.62 3.25 5.50 8.05 9.50 -
P/RPS 1.55 1.79 1.60 1.24 2.02 2.47 2.98 -9.55%
P/EPS 60.97 -21.29 -18.29 -10.05 -84.42 43.52 33.39 9.69%
EY 1.64 -4.70 -5.47 -9.95 -1.18 2.30 2.99 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 2.53 3.37 -
P/NAPS 0.48 0.94 1.29 1.02 1.58 2.25 2.59 -22.81%

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