[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 34.7%
YoY- -79.01%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,437,994 2,650,024 2,012,889 1,982,564 1,868,660 1,880,128 1,778,289 23.43%
PBT 25,058 22,772 6,821 6,296 4,858 3,556 25,873 -2.11%
Tax -10,186 -10,220 -4,421 -1,428 -1,244 -952 -6,850 30.31%
NP 14,872 12,552 2,400 4,868 3,614 2,604 19,023 -15.14%
-
NP to SH 14,872 12,552 2,400 4,868 3,614 2,604 19,023 -15.14%
-
Tax Rate 40.65% 44.88% 64.81% 22.68% 25.61% 26.77% 26.48% -
Total Cost 2,423,122 2,637,472 2,010,489 1,977,696 1,865,046 1,877,524 1,759,266 23.81%
-
Net Worth 866,904 860,131 860,131 866,904 860,131 860,131 860,131 0.52%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 866,904 860,131 860,131 866,904 860,131 860,131 860,131 0.52%
NOSH 679,109 679,109 679,109 679,109 679,109 679,109 679,109 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.61% 0.47% 0.12% 0.25% 0.19% 0.14% 1.07% -
ROE 1.72% 1.46% 0.28% 0.56% 0.42% 0.30% 2.21% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 359.97 391.28 297.21 292.73 275.91 277.60 262.57 23.43%
EPS 2.20 1.84 0.35 0.72 0.54 0.40 2.81 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.27 1.28 1.27 1.27 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 679,109
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 352.00 382.61 290.62 286.25 269.80 271.46 256.75 23.43%
EPS 2.15 1.81 0.35 0.70 0.52 0.38 2.75 -15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.2419 1.2419 1.2516 1.2419 1.2419 1.2419 0.52%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.345 0.32 0.33 0.345 0.29 0.33 0.38 -
P/RPS 0.10 0.08 0.11 0.12 0.11 0.12 0.14 -20.11%
P/EPS 15.71 17.27 93.12 48.00 54.35 85.83 13.53 10.48%
EY 6.36 5.79 1.07 2.08 1.84 1.17 7.39 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.26 0.27 0.23 0.26 0.30 -6.78%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 28/02/24 27/11/23 30/08/23 25/05/23 27/02/23 -
Price 0.315 0.315 0.33 0.33 0.335 0.305 0.335 -
P/RPS 0.09 0.08 0.11 0.11 0.12 0.11 0.13 -21.75%
P/EPS 14.35 17.00 93.12 45.91 62.78 79.33 11.93 13.11%
EY 6.97 5.88 1.07 2.18 1.59 1.26 8.38 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.26 0.26 0.24 0.26 -2.58%

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