[MYCRON] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 5.46%
YoY- -551.89%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 602,160 782,800 589,994 667,347 799,544 756,913 639,016 -0.98%
PBT 15,373 81,751 17,063 -9,238 5,216 35,077 46,927 -16.96%
Tax -3,068 -20,790 -6,134 -3,180 -2,468 -9,817 -11,307 -19.53%
NP 12,305 60,961 10,929 -12,418 2,748 25,260 35,620 -16.22%
-
NP to SH 12,305 60,961 10,929 -12,418 2,748 25,260 35,620 -16.22%
-
Tax Rate 19.96% 25.43% 35.95% - 47.32% 27.99% 24.09% -
Total Cost 589,855 721,839 579,065 679,765 796,796 731,653 603,396 -0.37%
-
Net Worth 484,045 477,504 405,551 392,469 391,292 385,621 357,077 5.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,811 - - - - - - -
Div Payout % 79.74% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 484,045 477,504 405,551 392,469 391,292 385,621 357,077 5.19%
NOSH 327,058 327,058 327,058 327,058 327,057 283,545 283,545 2.40%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.04% 7.79% 1.85% -1.86% 0.34% 3.34% 5.57% -
ROE 2.54% 12.77% 2.69% -3.16% 0.70% 6.55% 9.98% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 184.11 239.35 180.39 204.05 281.98 266.95 225.49 -3.32%
EPS 3.76 18.64 3.34 -3.80 0.97 8.91 12.57 -18.21%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.24 1.20 1.38 1.36 1.26 2.71%
Adjusted Per Share Value based on latest NOSH - 327,058
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 182.87 237.73 179.18 202.67 242.82 229.87 194.07 -0.98%
EPS 3.74 18.51 3.32 -3.77 0.83 7.67 10.82 -16.21%
DPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.4502 1.2316 1.1919 1.1883 1.1711 1.0844 5.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.41 0.405 0.67 0.43 0.26 0.535 1.01 -
P/RPS 0.22 0.17 0.37 0.21 0.09 0.20 0.45 -11.23%
P/EPS 10.90 2.17 20.05 -11.33 26.83 6.01 8.04 5.20%
EY 9.18 46.02 4.99 -8.83 3.73 16.65 12.44 -4.93%
DY 7.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.54 0.36 0.19 0.39 0.80 -16.04%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 -
Price 0.415 0.43 0.675 0.315 0.28 0.51 0.86 -
P/RPS 0.23 0.18 0.37 0.15 0.10 0.19 0.38 -8.02%
P/EPS 11.03 2.31 20.20 -8.30 28.89 5.72 6.84 8.28%
EY 9.07 43.35 4.95 -12.05 3.46 17.47 14.62 -7.64%
DY 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.54 0.26 0.20 0.38 0.68 -13.74%

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