[MASTEEL] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.11%
YoY- -243.08%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,518,992 1,278,974 1,172,720 1,135,186 1,395,332 1,344,598 1,368,094 1.75%
PBT 50,072 60,370 37,030 -44,784 36,912 29,266 28,004 10.16%
Tax 1,336 -11,026 -5,526 -4,954 -2,150 -1,912 216 35.46%
NP 51,408 49,344 31,504 -49,738 34,762 27,354 28,220 10.50%
-
NP to SH 51,408 49,344 31,504 -49,738 34,762 27,354 28,220 10.50%
-
Tax Rate -2.67% 18.26% 14.92% - 5.82% 6.53% -0.77% -
Total Cost 1,467,584 1,229,630 1,141,216 1,184,924 1,360,570 1,317,244 1,339,874 1.52%
-
Net Worth 677,473 572,699 542,004 543,636 569,034 537,077 511,750 4.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 2,174 - -
Div Payout % - - - - - 7.95% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 677,473 572,699 542,004 543,636 569,034 537,077 511,750 4.78%
NOSH 427,239 241,645 241,966 238,437 221,414 217,440 210,597 12.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.38% 3.86% 2.69% -4.38% 2.49% 2.03% 2.06% -
ROE 7.59% 8.62% 5.81% -9.15% 6.11% 5.09% 5.51% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 358.74 529.28 484.66 476.09 630.19 618.38 649.63 -9.41%
EPS 12.14 20.42 13.02 -20.86 15.70 12.58 13.40 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.60 2.37 2.24 2.28 2.57 2.47 2.43 -6.72%
Adjusted Per Share Value based on latest NOSH - 238,367
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 219.31 184.66 169.32 163.90 201.46 194.14 197.53 1.75%
EPS 7.42 7.12 4.55 -7.18 5.02 3.95 4.07 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.9781 0.8269 0.7826 0.7849 0.8216 0.7754 0.7389 4.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 1.10 0.51 0.62 0.99 1.01 1.00 -
P/RPS 0.17 0.21 0.11 0.13 0.16 0.16 0.15 2.10%
P/EPS 4.94 5.39 3.92 -2.97 6.31 8.03 7.46 -6.63%
EY 20.24 18.56 25.53 -33.65 15.86 12.46 13.40 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 0.38 0.46 0.23 0.27 0.39 0.41 0.41 -1.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 28/08/15 27/08/14 30/08/13 29/08/12 -
Price 0.68 1.14 0.68 0.39 1.11 0.925 0.95 -
P/RPS 0.19 0.22 0.14 0.08 0.18 0.15 0.15 4.01%
P/EPS 5.60 5.58 5.22 -1.87 7.07 7.35 7.09 -3.85%
EY 17.85 17.91 19.15 -53.49 14.14 13.60 14.11 3.99%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 0.43 0.48 0.30 0.17 0.43 0.37 0.39 1.63%

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