[MASTEEL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -6.06%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,758,948 1,590,560 1,120,888 1,739,208 1,394,892 1,272,044 1,301,588 5.14%
PBT 51,880 -19,348 -45,776 79,888 70,728 25,468 -39,600 -
Tax -18,320 2,660 11,064 -9,000 -14,396 -5,164 -3,236 33.46%
NP 33,560 -16,688 -34,712 70,888 56,332 20,304 -42,836 -
-
NP to SH 33,560 -16,688 -34,712 70,888 56,332 20,304 -42,836 -
-
Tax Rate 35.31% - - 11.27% 20.35% 20.28% - -
Total Cost 1,725,388 1,607,248 1,155,600 1,668,320 1,338,560 1,251,740 1,344,424 4.24%
-
Net Worth 724,010 725,609 646,858 671,336 560,658 529,354 557,908 4.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 724,010 725,609 646,858 671,336 560,658 529,354 557,908 4.43%
NOSH 452,739 452,739 427,329 427,239 244,508 241,714 236,401 11.42%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.91% -1.05% -3.10% 4.08% 4.04% 1.60% -3.29% -
ROE 4.64% -2.30% -5.37% 10.56% 10.05% 3.84% -7.68% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 391.14 363.88 263.39 411.92 577.21 526.26 550.58 -5.53%
EPS 7.48 -3.80 -8.16 16.80 23.32 8.40 -18.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.66 1.52 1.59 2.32 2.19 2.36 -6.16%
Adjusted Per Share Value based on latest NOSH - 427,239
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 253.96 229.65 161.84 251.11 201.40 183.66 187.93 5.14%
EPS 4.85 -2.41 -5.01 10.23 8.13 2.93 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0453 1.0476 0.9339 0.9693 0.8095 0.7643 0.8055 4.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.56 0.235 0.485 0.75 0.79 0.635 0.82 -
P/RPS 0.14 0.06 0.18 0.18 0.14 0.12 0.15 -1.14%
P/EPS 7.50 -6.16 -5.95 4.47 3.39 7.56 -4.53 -
EY 13.33 -16.25 -16.82 22.39 29.51 13.23 -22.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.14 0.32 0.47 0.34 0.29 0.35 0.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 12/06/20 30/05/19 25/05/18 25/05/17 25/05/16 02/07/15 -
Price 0.655 0.325 0.435 0.78 1.20 0.56 0.62 -
P/RPS 0.17 0.09 0.17 0.19 0.21 0.11 0.11 7.51%
P/EPS 8.78 -8.51 -5.33 4.65 5.15 6.67 -3.42 -
EY 11.39 -11.75 -18.75 21.52 19.43 15.00 -29.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.20 0.29 0.49 0.52 0.26 0.26 7.87%

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