[MASTEEL] QoQ 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- -88.36%
YoY- 105.15%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
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 290,764 348,723 344,947 275,451 268,349 318,011 274,664 3.87%
PBT 12,503 17,682 6,223 2,529 12,149 6,367 -2,131 -
Tax -1,914 -3,599 -2,192 -1,286 -1,472 -1,291 155 -
NP 10,589 14,083 4,031 1,243 10,677 5,076 -1,976 -
-
NP to SH 10,589 14,083 4,031 1,243 10,677 5,076 -1,976 -
-
Tax Rate 15.31% 20.35% 35.22% 50.85% 12.12% 20.28% - -
Total Cost 280,175 334,640 340,916 274,208 257,672 312,935 276,640 0.85%
-
Net Worth 572,966 560,658 546,158 545,945 542,323 529,354 522,917 6.28%
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 572,966 560,658 546,158 545,945 542,323 529,354 522,917 6.28%
NOSH 241,757 244,508 244,508 243,725 242,108 241,714 240,975 0.21%
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 3.64% 4.04% 1.17% 0.45% 3.98% 1.60% -0.72% -
ROE 1.85% 2.51% 0.74% 0.23% 1.97% 0.96% -0.38% -
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 120.27 144.30 142.74 113.02 110.84 131.56 113.98 3.64%
EPS 4.38 5.83 1.67 0.51 4.41 2.10 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.32 2.26 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 41.98 50.35 49.80 39.77 38.74 45.91 39.66 3.86%
EPS 1.53 2.03 0.58 0.18 1.54 0.73 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8273 0.8095 0.7886 0.7882 0.783 0.7643 0.755 6.29%
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 0.91 0.55 0.58 0.84 0.46 0.48 0.34 92.88%
P/EPS 25.11 13.56 49.76 186.27 11.56 30.24 -47.56 -
EY 3.98 7.38 2.01 0.54 8.65 3.31 -2.10 -
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 0.91 0.82 0.68 0.56 0.375 -
P/RPS 0.95 0.83 0.64 0.73 0.61 0.43 0.33 102.49%
P/EPS 26.03 20.59 54.56 160.78 15.42 26.67 -45.73 -
EY 3.84 4.86 1.83 0.62 6.49 3.75 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.40 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