[MASTEEL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -27.48%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,120,888 1,496,853 1,530,570 1,518,992 1,739,208 1,463,257 1,387,909 -13.28%
PBT -45,776 4,838 38,648 50,072 79,888 70,882 72,240 -
Tax 11,064 1,867 3,452 1,336 -9,000 4,575 12,216 -6.39%
NP -34,712 6,705 42,100 51,408 70,888 75,457 84,456 -
-
NP to SH -34,712 6,705 42,100 51,408 70,888 75,457 84,456 -
-
Tax Rate - -38.59% -8.93% -2.67% 11.27% -6.45% -16.91% -
Total Cost 1,155,600 1,490,148 1,488,470 1,467,584 1,668,320 1,387,800 1,303,453 -7.71%
-
Net Worth 646,858 659,511 678,849 677,473 671,336 618,060 609,404 4.06%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 646,858 659,511 678,849 677,473 671,336 618,060 609,404 4.06%
NOSH 427,329 427,329 427,239 427,239 427,239 315,630 300,199 26.56%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -3.10% 0.45% 2.75% 3.38% 4.08% 5.16% 6.09% -
ROE -5.37% 1.02% 6.20% 7.59% 10.56% 12.21% 13.86% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 263.39 351.79 360.74 358.74 411.92 485.34 462.33 -31.30%
EPS -8.16 1.58 9.92 12.14 16.80 25.03 28.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.60 1.60 1.59 2.05 2.03 -17.55%
Adjusted Per Share Value based on latest NOSH - 427,239
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 161.84 216.12 220.99 219.31 251.11 211.27 200.39 -13.28%
EPS -5.01 0.97 6.08 7.42 10.23 10.89 12.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9339 0.9522 0.9801 0.9781 0.9693 0.8924 0.8799 4.05%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.485 0.385 0.62 0.60 0.75 1.71 1.31 -
P/RPS 0.18 0.11 0.17 0.17 0.18 0.35 0.28 -25.53%
P/EPS -5.95 24.43 6.25 4.94 4.47 6.83 4.66 -
EY -16.82 4.09 16.00 20.24 22.39 14.64 21.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.39 0.38 0.47 0.83 0.65 -37.67%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 29/11/18 29/08/18 25/05/18 27/02/18 23/11/17 -
Price 0.435 0.425 0.42 0.68 0.78 1.40 1.32 -
P/RPS 0.17 0.12 0.12 0.19 0.19 0.29 0.29 -29.97%
P/EPS -5.33 26.97 4.23 5.60 4.65 5.59 4.69 -
EY -18.75 3.71 23.63 17.85 21.52 17.88 21.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.26 0.43 0.49 0.68 0.65 -41.64%

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