[MASTEEL] YoY Annualized 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- 71.16%
YoY- 272.69%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,347,677 1,127,268 1,530,570 1,387,909 1,149,081 1,158,708 1,413,018 -0.78%
PBT -37,404 -30,590 38,648 72,240 28,060 -59,789 29,229 -
Tax 6,820 18,600 3,452 12,216 -5,398 -5,556 -14,186 -
NP -30,584 -11,990 42,100 84,456 22,661 -65,345 15,042 -
-
NP to SH -30,584 -11,990 42,100 84,456 22,661 -65,345 15,042 -
-
Tax Rate - - -8.93% -16.91% 19.24% - 48.53% -
Total Cost 1,378,261 1,139,258 1,488,470 1,303,453 1,126,420 1,224,053 1,397,976 -0.23%
-
Net Worth 708,324 723,460 678,849 609,404 542,322 521,832 544,033 4.49%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 1,486 -
Div Payout % - - - - - - 9.88% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 708,324 723,460 678,849 609,404 542,322 521,832 544,033 4.49%
NOSH 452,739 427,329 427,239 300,199 242,108 240,475 222,964 12.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -2.27% -1.06% 2.75% 6.09% 1.97% -5.64% 1.06% -
ROE -4.32% -1.66% 6.20% 13.86% 4.18% -12.52% 2.77% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 302.52 264.89 360.74 462.33 474.61 481.84 633.74 -11.58%
EPS -6.87 -2.81 9.92 28.13 9.36 -27.17 6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 1.59 1.70 1.60 2.03 2.24 2.17 2.44 -6.88%
Adjusted Per Share Value based on latest NOSH - 300,232
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 194.58 162.76 220.99 200.39 165.91 167.30 204.01 -0.78%
EPS -4.42 -1.73 6.08 12.19 3.27 -9.43 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 1.0227 1.0445 0.9801 0.8799 0.783 0.7534 0.7855 4.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.29 0.40 0.62 1.31 0.95 0.375 1.02 -
P/RPS 0.10 0.15 0.17 0.28 0.20 0.08 0.16 -7.52%
P/EPS -4.22 -14.20 6.25 4.66 10.15 -1.38 15.12 -
EY -23.67 -7.04 16.00 21.48 9.85 -72.46 6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 0.18 0.24 0.39 0.65 0.42 0.17 0.42 -13.15%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 21/11/19 29/11/18 23/11/17 25/11/16 25/11/15 27/11/14 -
Price 0.325 0.345 0.42 1.32 0.82 0.355 0.985 -
P/RPS 0.11 0.13 0.12 0.29 0.17 0.07 0.16 -6.04%
P/EPS -4.73 -12.24 4.23 4.69 8.76 -1.31 14.60 -
EY -21.12 -8.17 23.63 21.31 11.41 -76.54 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
P/NAPS 0.20 0.20 0.26 0.65 0.37 0.16 0.40 -10.90%

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