[MASTEEL] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -68.67%
YoY- 200.55%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 372,754 349,855 348,925 422,325 344,947 274,664 392,169 -0.84%
PBT 12,073 2,255 -24,147 16,702 6,223 -2,131 6,186 11.77%
Tax -3,858 -1,567 -721 -4,587 -2,192 155 -1,671 14.95%
NP 8,215 688 -24,868 12,115 4,031 -1,976 4,515 10.48%
-
NP to SH 8,215 688 -24,868 12,115 4,031 -1,976 4,515 10.48%
-
Tax Rate 31.96% 69.49% - 27.46% 35.22% - 27.01% -
Total Cost 364,539 349,167 373,793 410,210 340,916 276,640 387,654 -1.01%
-
Net Worth 715,016 729,097 659,511 618,060 546,158 522,917 553,598 4.35%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 715,016 729,097 659,511 618,060 546,158 522,917 553,598 4.35%
NOSH 452,739 435,389 427,329 315,630 244,508 240,975 226,884 12.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.20% 0.20% -7.13% 2.87% 1.17% -0.72% 1.15% -
ROE 1.15% 0.09% -3.77% 1.96% 0.74% -0.38% 0.82% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 82.89 82.05 82.01 140.08 142.74 113.98 172.85 -11.51%
EPS 1.83 0.16 -5.84 4.02 1.67 -0.82 1.99 -1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.71 1.55 2.05 2.26 2.17 2.44 -6.88%
Adjusted Per Share Value based on latest NOSH - 315,630
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 53.82 50.51 50.38 60.98 49.80 39.66 56.62 -0.84%
EPS 1.19 0.10 -3.59 1.75 0.58 -0.29 0.65 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0324 1.0527 0.9522 0.8924 0.7886 0.755 0.7993 4.35%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.675 0.44 0.385 1.71 0.83 0.39 0.93 -
P/RPS 0.81 0.54 0.47 1.22 0.58 0.34 0.54 6.98%
P/EPS 36.95 272.68 -6.59 42.55 49.76 -47.56 46.73 -3.83%
EY 2.71 0.37 -15.18 2.35 2.01 -2.10 2.14 4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.26 0.25 0.83 0.37 0.18 0.38 1.68%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 21/02/20 28/02/19 27/02/18 22/02/17 24/02/16 27/02/15 -
Price 0.695 0.395 0.425 1.40 0.91 0.375 0.88 -
P/RPS 0.84 0.48 0.52 1.00 0.64 0.33 0.51 8.66%
P/EPS 38.04 244.79 -7.27 34.84 54.56 -45.73 44.22 -2.47%
EY 2.63 0.41 -13.75 2.87 1.83 -2.19 2.26 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.23 0.27 0.68 0.40 0.17 0.36 3.39%

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