[MCEMENT] YoY TTM 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- 32.71%
YoY- 58.94%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Revenue 4,415,540 3,551,296 2,176,842 1,219,214 1,742,166 2,308,850 2,634,138 7.12%
PBT 629,375 182,714 82,895 -80,795 -197,364 -172,546 137,276 22.49%
Tax -231,018 -69,400 -24,160 10,964 32,580 72,500 -48,977 22.96%
NP 398,357 113,314 58,735 -69,831 -164,784 -100,046 88,299 22.23%
-
NP to SH 398,071 113,620 59,303 -67,937 -165,463 -101,098 87,409 22.38%
-
Tax Rate 36.71% 37.98% 29.15% - - - 35.68% -
Total Cost 4,017,183 3,437,982 2,118,107 1,289,045 1,906,950 2,408,896 2,545,839 6.26%
-
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 131,050 - - - - - 118,975 1.29%
Div Payout % 32.92% - - - - - 136.11% -
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 9.02% 3.19% 2.70% -5.73% -9.46% -4.33% 3.35% -
ROE 6.39% 1.94% 1.03% -2.97% -7.03% -3.46% 2.88% -
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 336.82 271.05 166.15 143.49 205.03 271.73 310.01 1.11%
EPS 30.36 8.67 4.53 -8.00 -19.47 -11.90 10.29 15.50%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 14.00 -4.38%
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 330.10 265.49 162.74 91.15 130.24 172.60 196.92 7.12%
EPS 29.76 8.49 4.43 -5.08 -12.37 -7.56 6.53 22.39%
DPS 9.80 0.00 0.00 0.00 0.00 0.00 8.89 1.30%
NAPS 4.6553 4.3881 4.2901 1.7087 1.7595 2.1851 2.2677 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 1.48 0.90 1.45 1.81 0.87 2.49 2.55 -6.99%
P/EPS 16.43 28.25 53.24 -32.52 -9.14 -56.82 76.99 -18.60%
EY 6.09 3.54 1.88 -3.08 -10.94 -1.76 1.30 22.84%
DY 2.00 0.00 0.00 0.00 0.00 0.00 1.77 1.64%
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 3.15 2.52 6.86 7.30 -
P/RPS 1.59 1.06 1.57 2.20 1.23 2.52 2.35 -5.07%
P/EPS 17.62 32.98 57.66 -39.40 -12.94 -57.66 70.96 -16.94%
EY 5.68 3.03 1.73 -2.54 -7.73 -1.73 1.41 20.40%
DY 1.87 0.00 0.00 0.00 0.00 0.00 1.92 -0.35%
P/NAPS 1.13 0.64 0.60 1.17 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