[MASTEEL] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -32.22%
YoY- -240.19%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 324,694 290,764 268,349 242,196 359,987 342,259 344,127 -0.96%
PBT 5,064 12,503 12,149 -12,491 10,789 10,857 18,883 -19.68%
Tax 2,918 -1,914 -1,472 -1,668 -689 -730 108 73.18%
NP 7,982 10,589 10,677 -14,159 10,100 10,127 18,991 -13.44%
-
NP to SH 7,982 10,589 10,677 -14,159 10,100 10,127 18,991 -13.44%
-
Tax Rate -57.62% 15.31% 12.12% - 6.39% 6.72% -0.57% -
Total Cost 316,712 280,175 257,672 256,355 349,887 332,132 325,136 -0.43%
-
Net Worth 677,473 572,966 542,323 543,476 569,232 536,774 511,620 4.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 1,086 - -
Div Payout % - - - - - 10.73% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 677,473 572,966 542,323 543,476 569,232 536,774 511,620 4.78%
NOSH 427,239 241,757 242,108 238,367 221,491 217,317 210,543 12.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.46% 3.64% 3.98% -5.85% 2.81% 2.96% 5.52% -
ROE 1.18% 1.85% 1.97% -2.61% 1.77% 1.89% 3.71% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 76.68 120.27 110.84 101.61 162.53 157.49 163.45 -11.84%
EPS 1.89 4.38 4.41 -5.94 4.56 4.66 9.02 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.60 2.37 2.24 2.28 2.57 2.47 2.43 -6.72%
Adjusted Per Share Value based on latest NOSH - 238,367
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.88 41.98 38.74 34.97 51.98 49.42 49.69 -0.96%
EPS 1.15 1.53 1.54 -2.04 1.46 1.46 2.74 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.9781 0.8273 0.783 0.7847 0.8219 0.775 0.7387 4.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 1.10 0.51 0.62 0.99 1.01 1.00 -
P/RPS 0.78 0.91 0.46 0.61 0.61 0.64 0.61 4.18%
P/EPS 31.83 25.11 11.56 -10.44 21.71 21.67 11.09 19.20%
EY 3.14 3.98 8.65 -9.58 4.61 4.61 9.02 -16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.38 0.46 0.23 0.27 0.39 0.41 0.41 -1.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 28/08/15 27/08/14 30/08/13 29/08/12 -
Price 0.68 1.14 0.68 0.39 1.11 0.925 0.95 -
P/RPS 0.89 0.95 0.61 0.38 0.68 0.59 0.58 7.39%
P/EPS 36.07 26.03 15.42 -6.57 24.34 19.85 10.53 22.76%
EY 2.77 3.84 6.49 -15.23 4.11 5.04 9.49 -18.54%
DY 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 0.43 0.48 0.30 0.17 0.43 0.37 0.39 1.63%

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