[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -28.07%
YoY- 134.68%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,278,974 1,394,892 1,206,758 1,149,081 1,172,720 1,272,044 1,143,694 7.74%
PBT 60,370 70,728 25,970 28,060 37,030 25,468 -46,975 -
Tax -11,026 -14,396 -4,540 -5,398 -5,526 -5,164 -4,011 96.35%
NP 49,344 56,332 21,430 22,661 31,504 20,304 -50,986 -
-
NP to SH 49,344 56,332 21,430 22,661 31,504 20,304 -50,986 -
-
Tax Rate 18.26% 20.35% 17.48% 19.24% 14.92% 20.28% - -
Total Cost 1,229,630 1,338,560 1,185,328 1,126,420 1,141,216 1,251,740 1,194,680 1.94%
-
Net Worth 572,699 560,658 543,741 542,322 542,004 529,354 525,603 5.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 572,699 560,658 543,741 542,322 542,004 529,354 525,603 5.89%
NOSH 241,645 244,508 244,508 242,108 241,966 241,714 242,213 -0.15%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.86% 4.04% 1.78% 1.97% 2.69% 1.60% -4.46% -
ROE 8.62% 10.05% 3.94% 4.18% 5.81% 3.84% -9.70% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 529.28 577.21 499.36 474.61 484.66 526.26 472.18 7.91%
EPS 20.42 23.32 8.87 9.36 13.02 8.40 -21.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.32 2.25 2.24 2.24 2.19 2.17 6.05%
Adjusted Per Share Value based on latest NOSH - 243,725
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 184.66 201.40 174.23 165.91 169.32 183.66 165.13 7.74%
EPS 7.12 8.13 3.09 3.27 4.55 2.93 -7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8269 0.8095 0.7851 0.783 0.7826 0.7643 0.7589 5.89%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.10 0.79 0.83 0.95 0.51 0.635 0.39 -
P/RPS 0.21 0.14 0.17 0.20 0.11 0.12 0.08 90.40%
P/EPS 5.39 3.39 9.36 10.15 3.92 7.56 -1.85 -
EY 18.56 29.51 10.68 9.85 25.53 13.23 -53.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.37 0.42 0.23 0.29 0.18 87.02%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 22/02/17 25/11/16 25/08/16 25/05/16 24/02/16 -
Price 1.14 1.20 0.84 0.82 0.68 0.56 0.375 -
P/RPS 0.22 0.21 0.17 0.17 0.14 0.11 0.08 96.40%
P/EPS 5.58 5.15 9.47 8.76 5.22 6.67 -1.78 -
EY 17.91 19.43 10.56 11.41 19.15 15.00 -56.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.37 0.37 0.30 0.26 0.17 99.89%

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