[MASTEEL] QoQ Cumulative 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- 156.74%
YoY- 272.69%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 759,496 434,802 1,463,257 1,040,932 639,487 348,723 1,206,758 -26.62%
PBT 25,036 19,972 70,882 54,180 30,185 17,682 25,970 -2.41%
Tax 668 -2,250 4,575 9,162 -5,513 -3,599 -4,540 -
NP 25,704 17,722 75,457 63,342 24,672 14,083 21,430 12.92%
-
NP to SH 25,704 17,722 75,457 63,342 24,672 14,083 21,430 12.92%
-
Tax Rate -2.67% 11.27% -6.45% -16.91% 18.26% 20.35% 17.48% -
Total Cost 733,792 417,080 1,387,800 977,590 614,815 334,640 1,185,328 -27.42%
-
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 3.79% 2.64% 12.21% 10.39% 4.31% 2.51% 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 179.37 102.98 485.34 346.75 264.64 144.30 499.36 -49.56%
EPS 6.07 4.20 25.03 21.10 10.21 5.83 8.87 -22.39%
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 111.89 64.06 215.57 153.35 94.21 51.37 177.78 -26.62%
EPS 3.79 2.61 11.12 9.33 3.63 2.07 3.16 12.92%
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 0.33 0.73 0.35 0.38 0.42 0.55 0.17 55.80%
P/EPS 9.88 17.87 6.83 6.21 10.77 13.56 9.36 3.68%
EY 10.12 5.60 14.64 16.11 9.28 7.38 10.68 -3.53%
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 0.38 0.76 0.29 0.38 0.43 0.83 0.17 71.21%
P/EPS 11.20 18.58 5.59 6.26 11.17 20.59 9.47 11.86%
EY 8.93 5.38 17.88 15.98 8.96 4.86 10.56 -10.60%
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