[MASTEEL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.97%
YoY- 166.59%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,829,424 1,579,691 1,487,762 1,585,744 1,758,948 1,383,512 1,347,677 22.62%
PBT 69,512 38,388 41,882 55,962 51,880 -15,980 -37,404 -
Tax -16,676 -5,885 -14,594 -20,400 -18,320 1,257 6,820 -
NP 52,836 32,503 27,288 35,562 33,560 -14,723 -30,584 -
-
NP to SH 52,836 32,503 27,288 35,562 33,560 -14,723 -30,584 -
-
Tax Rate 23.99% 15.33% 34.85% 36.45% 35.31% - - -
Total Cost 1,776,588 1,547,188 1,460,474 1,550,182 1,725,388 1,398,235 1,378,261 18.45%
-
Net Worth 854,467 841,667 742,493 742,493 724,010 715,016 708,324 13.33%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 854,467 841,667 742,493 742,493 724,010 715,016 708,324 13.33%
NOSH 679,109 679,109 679,109 452,739 452,739 452,739 452,739 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.89% 2.06% 1.83% 2.24% 1.91% -1.06% -2.27% -
ROE 6.18% 3.86% 3.68% 4.79% 4.64% -2.06% -4.32% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 269.77 232.73 328.61 350.26 391.14 307.65 302.52 -7.36%
EPS 7.80 4.79 6.03 7.86 7.48 -3.27 -6.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.64 1.64 1.61 1.59 1.59 -14.37%
Adjusted Per Share Value based on latest NOSH - 452,739
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 264.13 228.08 214.81 228.95 253.96 199.75 194.58 22.61%
EPS 7.63 4.69 3.94 5.13 4.85 -2.13 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2337 1.2152 1.072 1.072 1.0453 1.0324 1.0227 13.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.325 0.315 0.42 0.495 0.56 0.675 0.29 -
P/RPS 0.12 0.14 0.13 0.14 0.14 0.22 0.10 12.93%
P/EPS 4.17 6.58 6.97 6.30 7.50 -20.62 -4.22 -
EY 23.97 15.20 14.35 15.87 13.33 -4.85 -23.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.30 0.35 0.42 0.18 27.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 24/11/21 28/09/21 27/05/21 25/02/21 20/11/20 -
Price 0.325 0.32 0.35 0.415 0.655 0.695 0.325 -
P/RPS 0.12 0.14 0.11 0.12 0.17 0.23 0.11 5.97%
P/EPS 4.17 6.68 5.81 5.28 8.78 -21.23 -4.73 -
EY 23.97 14.96 17.22 18.93 11.39 -4.71 -21.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.21 0.25 0.41 0.44 0.20 19.13%

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