[MASTEEL] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 156.99%
YoY- 301.1%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 662,506 470,032 457,356 439,737 397,640 280,222 434,802 7.26%
PBT 5,693 889 17,378 12,970 -4,837 -11,444 19,972 -18.85%
Tax -2,555 -238 -4,169 -4,580 665 2,766 -2,250 2.13%
NP 3,138 651 13,209 8,390 -4,172 -8,678 17,722 -25.04%
-
NP to SH 3,138 651 13,209 8,390 -4,172 -8,678 17,722 -25.04%
-
Tax Rate 44.88% 26.77% 23.99% 35.31% - - 11.27% -
Total Cost 659,368 469,381 444,147 431,347 401,812 288,900 417,080 7.92%
-
Net Worth 860,131 860,131 854,467 724,010 725,609 646,858 671,336 4.21%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 860,131 860,131 854,467 724,010 725,609 646,858 671,336 4.21%
NOSH 679,109 679,109 679,109 452,739 452,739 427,329 427,239 8.02%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.47% 0.14% 2.89% 1.91% -1.05% -3.10% 4.08% -
ROE 0.36% 0.08% 1.55% 1.16% -0.57% -1.34% 2.64% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 97.82 69.40 67.44 97.79 90.97 65.85 102.98 -0.85%
EPS 0.46 0.10 1.95 1.87 -0.95 -2.04 4.20 -30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.26 1.61 1.66 1.52 1.59 -3.67%
Adjusted Per Share Value based on latest NOSH - 452,739
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 97.60 69.25 67.38 64.78 58.58 41.28 64.06 7.26%
EPS 0.46 0.10 1.95 1.24 -0.61 -1.28 2.61 -25.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2672 1.2672 1.2588 1.0666 1.069 0.953 0.989 4.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.32 0.33 0.325 0.56 0.235 0.485 0.75 -
P/RPS 0.33 0.48 0.48 0.57 0.26 0.74 0.73 -12.38%
P/EPS 69.07 343.32 16.69 30.02 -24.62 -23.78 17.87 25.24%
EY 1.45 0.29 5.99 3.33 -4.06 -4.20 5.60 -20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.35 0.14 0.32 0.47 -9.97%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 25/05/23 26/05/22 27/05/21 12/06/20 30/05/19 25/05/18 -
Price 0.315 0.305 0.325 0.655 0.325 0.435 0.78 -
P/RPS 0.32 0.44 0.48 0.67 0.36 0.66 0.76 -13.41%
P/EPS 67.99 317.31 16.69 35.11 -34.05 -21.33 18.58 24.11%
EY 1.47 0.32 5.99 2.85 -2.94 -4.69 5.38 -19.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.41 0.20 0.29 0.49 -10.60%

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