[MASTEEL] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 52.84%
YoY- -128.48%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,331,721 1,115,822 1,010,758 845,451 1,147,928 1,040,932 861,811 7.51%
PBT 24,499 31,412 -28,053 -22,943 28,986 54,180 21,045 2.56%
Tax -7,108 -10,946 5,115 13,950 2,589 9,162 -4,049 9.82%
NP 17,391 20,466 -22,938 -8,993 31,575 63,342 16,996 0.38%
-
NP to SH 17,391 20,466 -22,938 -8,993 31,575 63,342 16,996 0.38%
-
Tax Rate 29.01% 34.85% - - -8.93% -16.91% 19.24% -
Total Cost 1,314,330 1,095,356 1,033,696 854,444 1,116,353 977,590 844,815 7.64%
-
Net Worth 861,249 742,493 708,324 723,460 678,849 609,404 542,322 8.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 861,249 742,493 708,324 723,460 678,849 609,404 542,322 8.00%
NOSH 679,109 679,109 452,739 427,329 427,239 300,199 242,108 18.74%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.31% 1.83% -2.27% -1.06% 2.75% 6.09% 1.97% -
ROE 2.02% 2.76% -3.24% -1.24% 4.65% 10.39% 3.13% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 196.38 246.46 226.89 198.67 270.56 346.75 355.96 -9.43%
EPS 2.56 4.52 -5.15 -2.11 7.44 21.10 7.02 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.64 1.59 1.70 1.60 2.03 2.24 -9.02%
Adjusted Per Share Value based on latest NOSH - 427,329
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 192.28 161.10 145.93 122.07 165.74 150.29 124.43 7.51%
EPS 2.51 2.95 -3.31 -1.30 4.56 9.15 2.45 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2435 1.072 1.0227 1.0445 0.9801 0.8799 0.783 8.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.255 0.42 0.29 0.40 0.62 1.31 0.95 -
P/RPS 0.13 0.17 0.13 0.20 0.23 0.38 0.27 -11.46%
P/EPS 9.94 9.29 -5.63 -18.93 8.33 6.21 13.53 -5.00%
EY 10.06 10.76 -17.76 -5.28 12.00 16.11 7.39 5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.18 0.24 0.39 0.65 0.42 -11.62%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 20/11/20 21/11/19 29/11/18 23/11/17 25/11/16 -
Price 0.39 0.35 0.325 0.345 0.42 1.32 0.82 -
P/RPS 0.20 0.14 0.14 0.17 0.16 0.38 0.23 -2.30%
P/EPS 15.21 7.74 -6.31 -16.33 5.64 6.26 11.68 4.49%
EY 6.58 12.92 -15.84 -6.13 17.72 15.98 8.56 -4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.20 0.20 0.26 0.65 0.37 -2.90%

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