[MASTEEL] YoY Annualized 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- -23.27%
YoY- 189.22%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,982,564 1,775,628 1,487,762 1,347,677 1,127,268 1,530,570 1,387,909 6.12%
PBT 6,296 32,665 41,882 -37,404 -30,590 38,648 72,240 -33.40%
Tax -1,428 -9,477 -14,594 6,820 18,600 3,452 12,216 -
NP 4,868 23,188 27,288 -30,584 -11,990 42,100 84,456 -37.83%
-
NP to SH 4,868 23,188 27,288 -30,584 -11,990 42,100 84,456 -37.83%
-
Tax Rate 22.68% 29.01% 34.85% - - -8.93% -16.91% -
Total Cost 1,977,696 1,752,440 1,460,474 1,378,261 1,139,258 1,488,470 1,303,453 7.19%
-
Net Worth 866,904 861,249 742,493 708,324 723,460 678,849 609,404 6.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 866,904 861,249 742,493 708,324 723,460 678,849 609,404 6.04%
NOSH 679,109 679,109 679,109 452,739 427,329 427,239 300,199 14.56%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.25% 1.31% 1.83% -2.27% -1.06% 2.75% 6.09% -
ROE 0.56% 2.69% 3.68% -4.32% -1.66% 6.20% 13.86% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 292.73 261.83 328.61 302.52 264.89 360.74 462.33 -7.33%
EPS 0.72 3.41 6.03 -6.87 -2.81 9.92 28.13 -45.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.64 1.59 1.70 1.60 2.03 -7.39%
Adjusted Per Share Value based on latest NOSH - 679,109
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 286.25 256.37 214.81 194.58 162.76 220.99 200.39 6.12%
EPS 0.70 3.35 3.94 -4.42 -1.73 6.08 12.19 -37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.2435 1.072 1.0227 1.0445 0.9801 0.8799 6.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.345 0.255 0.42 0.29 0.40 0.62 1.31 -
P/RPS 0.12 0.10 0.13 0.10 0.15 0.17 0.28 -13.16%
P/EPS 48.00 7.46 6.97 -4.22 -14.20 6.25 4.66 47.47%
EY 2.08 13.41 14.35 -23.67 -7.04 16.00 21.48 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.26 0.18 0.24 0.39 0.65 -13.61%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 24/11/21 20/11/20 21/11/19 29/11/18 23/11/17 -
Price 0.33 0.39 0.35 0.325 0.345 0.42 1.32 -
P/RPS 0.11 0.15 0.11 0.11 0.13 0.12 0.29 -14.91%
P/EPS 45.91 11.41 5.81 -4.73 -12.24 4.23 4.69 46.23%
EY 2.18 8.77 17.22 -21.12 -8.17 23.63 21.31 -31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.21 0.20 0.20 0.26 0.65 -14.15%

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