[MASTEEL] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -21.94%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,790,965 1,778,289 1,795,590 1,681,319 1,597,310 1,579,691 1,488,576 13.13%
PBT 9,384 25,873 31,475 31,404 42,796 38,388 43,485 -64.05%
Tax -2,919 -6,850 -2,047 -2,270 -5,474 -5,885 -14,804 -66.15%
NP 6,465 19,023 29,428 29,134 37,322 32,503 28,681 -62.99%
-
NP to SH 6,465 19,023 29,428 29,134 37,322 32,503 28,681 -62.99%
-
Tax Rate 31.11% 26.48% 6.50% 7.23% 12.79% 15.33% 34.04% -
Total Cost 1,784,500 1,759,266 1,766,162 1,652,185 1,559,988 1,547,188 1,459,895 14.33%
-
Net Worth 860,131 860,131 861,249 854,467 854,467 841,667 742,493 10.31%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 860,131 860,131 861,249 854,467 854,467 841,667 742,493 10.31%
NOSH 679,109 679,109 679,109 679,109 679,109 679,109 679,109 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.36% 1.07% 1.64% 1.73% 2.34% 2.06% 1.93% -
ROE 0.75% 2.21% 3.42% 3.41% 4.37% 3.86% 3.86% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 264.44 262.57 264.78 247.93 235.54 232.73 328.79 -13.52%
EPS 0.95 2.81 4.34 4.30 5.50 4.79 6.33 -71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.27 1.26 1.26 1.24 1.64 -15.68%
Adjusted Per Share Value based on latest NOSH - 679,109
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 258.58 256.75 259.25 242.75 230.62 228.08 214.92 13.13%
EPS 0.93 2.75 4.25 4.21 5.39 4.69 4.14 -63.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 1.2419 1.2435 1.2337 1.2337 1.2152 1.072 10.31%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.33 0.38 0.255 0.305 0.325 0.315 0.42 -
P/RPS 0.12 0.14 0.10 0.12 0.14 0.14 0.13 -5.20%
P/EPS 34.57 13.53 5.88 7.10 5.91 6.58 6.63 200.99%
EY 2.89 7.39 17.02 14.09 16.93 15.20 15.08 -66.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.20 0.24 0.26 0.25 0.26 0.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 29/11/22 25/08/22 26/05/22 25/02/22 24/11/21 -
Price 0.305 0.335 0.39 0.29 0.325 0.32 0.35 -
P/RPS 0.12 0.13 0.15 0.12 0.14 0.14 0.11 5.97%
P/EPS 31.95 11.93 8.99 6.75 5.91 6.68 5.52 222.71%
EY 3.13 8.38 11.13 14.81 16.93 14.96 18.10 -68.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.31 0.23 0.26 0.26 0.21 9.31%

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