[MASTEEL] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.9%
YoY- 134.68%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 845,451 1,147,928 1,040,932 861,811 869,031 1,059,764 1,023,480 -3.13%
PBT -22,943 28,986 54,180 21,045 -44,842 21,922 24,910 -
Tax 13,950 2,589 9,162 -4,049 -4,167 -10,640 -1,522 -
NP -8,993 31,575 63,342 16,996 -49,009 11,282 23,388 -
-
NP to SH -8,993 31,575 63,342 16,996 -49,009 11,282 23,388 -
-
Tax Rate - -8.93% -16.91% 19.24% - 48.54% 6.11% -
Total Cost 854,444 1,116,353 977,590 844,815 918,040 1,048,482 1,000,092 -2.58%
-
Net Worth 723,460 678,849 609,404 542,322 521,832 544,033 548,258 4.72%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 1,114 1,087 -
Div Payout % - - - - - 9.88% 4.65% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 723,460 678,849 609,404 542,322 521,832 544,033 548,258 4.72%
NOSH 427,329 427,239 300,199 242,108 240,475 222,964 217,562 11.90%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.06% 2.75% 6.09% 1.97% -5.64% 1.06% 2.29% -
ROE -1.24% 4.65% 10.39% 3.13% -9.39% 2.07% 4.27% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 198.67 270.56 346.75 355.96 361.38 475.31 470.43 -13.37%
EPS -2.11 7.44 21.10 7.02 -20.38 5.06 10.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 1.70 1.60 2.03 2.24 2.17 2.44 2.52 -6.34%
Adjusted Per Share Value based on latest NOSH - 243,725
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 124.55 169.12 153.35 126.96 128.03 156.13 150.78 -3.13%
EPS -1.32 4.65 9.33 2.50 -7.22 1.66 3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.16 -
NAPS 1.0658 1.0001 0.8978 0.799 0.7688 0.8015 0.8077 4.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.40 0.62 1.31 0.95 0.375 1.02 0.98 -
P/RPS 0.20 0.23 0.38 0.27 0.10 0.21 0.21 -0.80%
P/EPS -18.93 8.33 6.21 13.53 -1.84 20.16 9.12 -
EY -5.28 12.00 16.11 7.39 -54.35 4.96 10.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.49 0.51 -
P/NAPS 0.24 0.39 0.65 0.42 0.17 0.42 0.39 -7.76%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 29/11/18 23/11/17 25/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.345 0.42 1.32 0.82 0.355 0.985 1.07 -
P/RPS 0.17 0.16 0.38 0.23 0.10 0.21 0.23 -4.91%
P/EPS -16.33 5.64 6.26 11.68 -1.74 19.47 9.95 -
EY -6.13 17.72 15.98 8.56 -57.41 5.14 10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.51 0.47 -
P/NAPS 0.20 0.26 0.65 0.37 0.16 0.40 0.42 -11.62%

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