[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.1%
YoY- 189.22%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 894,500 457,356 1,579,691 1,115,822 792,872 439,737 1,383,512 -25.28%
PBT 20,997 17,378 38,388 31,412 27,981 12,970 -15,980 -
Tax -6,585 -4,169 -5,885 -10,946 -10,200 -4,580 1,257 -
NP 14,412 13,209 32,503 20,466 17,781 8,390 -14,723 -
-
NP to SH 14,412 13,209 32,503 20,466 17,781 8,390 -14,723 -
-
Tax Rate 31.36% 23.99% 15.33% 34.85% 36.45% 35.31% - -
Total Cost 880,088 444,147 1,547,188 1,095,356 775,091 431,347 1,398,235 -26.61%
-
Net Worth 854,467 854,467 841,667 742,493 742,493 724,010 715,016 12.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 854,467 854,467 841,667 742,493 742,493 724,010 715,016 12.64%
NOSH 679,109 679,109 679,109 679,109 452,739 452,739 452,739 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.61% 2.89% 2.06% 1.83% 2.24% 1.91% -1.06% -
ROE 1.69% 1.55% 3.86% 2.76% 2.39% 1.16% -2.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 131.90 67.44 232.73 246.46 175.13 97.79 307.65 -43.23%
EPS 2.13 1.95 4.79 4.52 3.93 1.87 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.24 1.64 1.64 1.61 1.59 -14.40%
Adjusted Per Share Value based on latest NOSH - 679,109
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 129.15 66.03 228.08 161.10 114.48 63.49 199.75 -25.28%
EPS 2.08 1.91 4.69 2.95 2.57 1.21 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2337 1.2337 1.2152 1.072 1.072 1.0453 1.0324 12.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.305 0.325 0.315 0.42 0.495 0.56 0.675 -
P/RPS 0.23 0.48 0.14 0.17 0.28 0.57 0.22 3.01%
P/EPS 14.35 16.69 6.58 9.29 12.60 30.02 -20.62 -
EY 6.97 5.99 15.20 10.76 7.93 3.33 -4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.26 0.30 0.35 0.42 -31.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 25/02/22 24/11/21 28/09/21 27/05/21 25/02/21 -
Price 0.29 0.325 0.32 0.35 0.415 0.655 0.695 -
P/RPS 0.22 0.48 0.14 0.14 0.24 0.67 0.23 -2.92%
P/EPS 13.65 16.69 6.68 7.74 10.57 35.11 -21.23 -
EY 7.33 5.99 14.96 12.92 9.46 2.85 -4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.21 0.25 0.41 0.44 -35.18%

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