[MASTEEL] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 348.31%
YoY- 46.52%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 525,966 446,568 463,869 372,754 349,855 348,925 422,325 3.72%
PBT 2,099 1,374 6,976 12,073 2,255 -24,147 16,702 -29.21%
Tax -3,350 258 5,061 -3,858 -1,567 -721 -4,587 -5.10%
NP -1,251 1,632 12,037 8,215 688 -24,868 12,115 -
-
NP to SH -1,251 1,632 12,037 8,215 688 -24,868 12,115 -
-
Tax Rate 159.60% -18.78% -72.55% 31.96% 69.49% - 27.46% -
Total Cost 527,217 444,936 451,832 364,539 349,167 373,793 410,210 4.26%
-
Net Worth 860,131 860,131 841,667 715,016 729,097 659,511 618,060 5.66%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 860,131 860,131 841,667 715,016 729,097 659,511 618,060 5.66%
NOSH 679,109 679,109 679,109 452,739 435,389 427,329 315,630 13.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -0.24% 0.37% 2.59% 2.20% 0.20% -7.13% 2.87% -
ROE -0.15% 0.19% 1.43% 1.15% 0.09% -3.77% 1.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 77.66 65.94 68.34 82.89 82.05 82.01 140.08 -9.35%
EPS -0.18 0.24 1.77 1.83 0.16 -5.84 4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.24 1.59 1.71 1.55 2.05 -7.66%
Adjusted Per Share Value based on latest NOSH - 679,109
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 75.94 64.48 66.97 53.82 50.51 50.38 60.98 3.72%
EPS -0.18 0.24 1.74 1.19 0.10 -3.59 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 1.2419 1.2152 1.0324 1.0527 0.9522 0.8924 5.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.33 0.38 0.315 0.675 0.44 0.385 1.71 -
P/RPS 0.42 0.58 0.46 0.81 0.54 0.47 1.22 -16.27%
P/EPS -178.66 157.70 17.76 36.95 272.68 -6.59 42.55 -
EY -0.56 0.63 5.63 2.71 0.37 -15.18 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.42 0.26 0.25 0.83 -17.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 25/02/21 21/02/20 28/02/19 27/02/18 -
Price 0.33 0.335 0.32 0.695 0.395 0.425 1.40 -
P/RPS 0.42 0.51 0.47 0.84 0.48 0.52 1.00 -13.45%
P/EPS -178.66 139.02 18.04 38.04 244.79 -7.27 34.84 -
EY -0.56 0.72 5.54 2.63 0.41 -13.75 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.44 0.23 0.27 0.68 -14.79%

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