[MASTEEL] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 51.86%
YoY- -77.3%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,012,889 1,778,289 1,579,691 1,383,512 1,195,306 1,496,853 1,463,257 5.45%
PBT 6,821 25,873 38,388 -15,980 -20,688 4,838 70,882 -32.29%
Tax -4,421 -6,850 -5,885 1,257 12,384 1,867 4,575 -
NP 2,400 19,023 32,503 -14,723 -8,304 6,705 75,457 -43.69%
-
NP to SH 2,400 19,023 32,503 -14,723 -8,304 6,705 75,457 -43.69%
-
Tax Rate 64.81% 26.48% 15.33% - - -38.59% -6.45% -
Total Cost 2,010,489 1,759,266 1,547,188 1,398,235 1,203,610 1,490,148 1,387,800 6.36%
-
Net Worth 860,131 860,131 841,667 715,016 729,097 659,511 618,060 5.66%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 860,131 860,131 841,667 715,016 729,097 659,511 618,060 5.66%
NOSH 679,109 679,109 679,109 452,739 435,389 427,329 315,630 13.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.12% 1.07% 2.06% -1.06% -0.69% 0.45% 5.16% -
ROE 0.28% 2.21% 3.86% -2.06% -1.14% 1.02% 12.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 297.21 262.57 232.73 307.65 280.34 351.79 485.34 -7.84%
EPS 0.35 2.81 4.79 -3.27 -1.95 1.58 25.03 -50.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.24 1.59 1.71 1.55 2.05 -7.66%
Adjusted Per Share Value based on latest NOSH - 452,739
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 290.62 256.75 228.08 199.75 172.58 216.12 211.27 5.45%
EPS 0.35 2.75 4.69 -2.13 -1.20 0.97 10.89 -43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 1.2419 1.2152 1.0324 1.0527 0.9522 0.8924 5.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.33 0.38 0.315 0.675 0.44 0.385 1.71 -
P/RPS 0.11 0.14 0.14 0.22 0.16 0.11 0.35 -17.53%
P/EPS 93.12 13.53 6.58 -20.62 -22.59 24.43 6.83 54.53%
EY 1.07 7.39 15.20 -4.85 -4.43 4.09 14.64 -35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.42 0.26 0.25 0.83 -17.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 25/02/21 21/02/20 28/02/19 27/02/18 -
Price 0.33 0.335 0.32 0.695 0.395 0.425 1.40 -
P/RPS 0.11 0.13 0.14 0.23 0.14 0.12 0.29 -14.91%
P/EPS 93.12 11.93 6.68 -21.23 -20.28 26.97 5.59 59.77%
EY 1.07 8.38 14.96 -4.71 -4.93 3.71 17.88 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.44 0.23 0.27 0.68 -14.79%

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