[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 71.16%
YoY- 272.69%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,518,992 1,739,208 1,463,257 1,387,909 1,278,974 1,394,892 1,206,758 16.62%
PBT 50,072 79,888 70,882 72,240 60,370 70,728 25,970 55.09%
Tax 1,336 -9,000 4,575 12,216 -11,026 -14,396 -4,540 -
NP 51,408 70,888 75,457 84,456 49,344 56,332 21,430 79.48%
-
NP to SH 51,408 70,888 75,457 84,456 49,344 56,332 21,430 79.48%
-
Tax Rate -2.67% 11.27% -6.45% -16.91% 18.26% 20.35% 17.48% -
Total Cost 1,467,584 1,668,320 1,387,800 1,303,453 1,229,630 1,338,560 1,185,328 15.34%
-
Net Worth 677,473 671,336 618,060 609,404 572,699 560,658 543,741 15.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 677,473 671,336 618,060 609,404 572,699 560,658 543,741 15.83%
NOSH 427,239 427,239 315,630 300,199 241,645 244,508 244,508 45.22%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.38% 4.08% 5.16% 6.09% 3.86% 4.04% 1.78% -
ROE 7.59% 10.56% 12.21% 13.86% 8.62% 10.05% 3.94% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 358.74 411.92 485.34 462.33 529.28 577.21 499.36 -19.83%
EPS 12.14 16.80 25.03 28.13 20.42 23.32 8.87 23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 2.05 2.03 2.37 2.32 2.25 -20.38%
Adjusted Per Share Value based on latest NOSH - 300,232
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 223.78 256.23 215.57 204.47 188.42 205.50 177.78 16.62%
EPS 7.57 10.44 11.12 12.44 7.27 8.30 3.16 79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.989 0.9105 0.8978 0.8437 0.826 0.8011 15.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.60 0.75 1.71 1.31 1.10 0.79 0.83 -
P/RPS 0.17 0.18 0.35 0.28 0.21 0.14 0.17 0.00%
P/EPS 4.94 4.47 6.83 4.66 5.39 3.39 9.36 -34.76%
EY 20.24 22.39 14.64 21.48 18.56 29.51 10.68 53.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.83 0.65 0.46 0.34 0.37 1.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 25/05/18 27/02/18 23/11/17 24/08/17 25/05/17 22/02/17 -
Price 0.68 0.78 1.40 1.32 1.14 1.20 0.84 -
P/RPS 0.19 0.19 0.29 0.29 0.22 0.21 0.17 7.71%
P/EPS 5.60 4.65 5.59 4.69 5.58 5.15 9.47 -29.61%
EY 17.85 21.52 17.88 21.31 17.91 19.43 10.56 42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.68 0.65 0.48 0.52 0.37 10.56%

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