Highlights

[MASTEEL] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MASTEEL]: MALAYSIA STEEL WORKS (KL) BHD SHS
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -26.43%    YoY -     -84.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 294,675 280,222 348,925 388,432 324,694 434,802 422,325 -21.38%
  QoQ % 5.16% -19.69% -10.17% 19.63% -25.32% 2.95% -
  Horiz. % 69.77% 66.35% 82.62% 91.97% 76.88% 102.95% 100.00%
PBT -13,597 -11,444 -24,147 3,951 5,064 19,972 16,702 -
  QoQ % -18.81% 52.61% -711.16% -21.98% -74.64% 19.58% -
  Horiz. % -81.41% -68.52% -144.58% 23.66% 30.32% 119.58% 100.00%
Tax 3,205 2,766 -721 1,921 2,918 -2,250 -4,587 -
  QoQ % 15.87% 483.63% -137.53% -34.17% 229.69% 50.95% -
  Horiz. % -69.87% -60.30% 15.72% -41.88% -63.61% 49.05% 100.00%
NP -10,392 -8,678 -24,868 5,872 7,982 17,722 12,115 -
  QoQ % -19.75% 65.10% -523.50% -26.43% -54.96% 46.28% -
  Horiz. % -85.78% -71.63% -205.27% 48.47% 65.89% 146.28% 100.00%
NP to SH -10,392 -8,678 -24,868 5,872 7,982 17,722 12,115 -
  QoQ % -19.75% 65.10% -523.50% -26.43% -54.96% 46.28% -
  Horiz. % -85.78% -71.63% -205.27% 48.47% 65.89% 146.28% 100.00%
Tax Rate - % - % - % -48.62 % -57.62 % 11.27 % 27.46 % -
  QoQ % 0.00% 0.00% 0.00% 15.62% -611.27% -58.96% -
  Horiz. % 0.00% 0.00% 0.00% -177.06% -209.83% 41.04% 100.00%
Total Cost 305,067 288,900 373,793 382,560 316,712 417,080 410,210 -17.96%
  QoQ % 5.60% -22.71% -2.29% 20.79% -24.06% 1.67% -
  Horiz. % 74.37% 70.43% 91.12% 93.26% 77.21% 101.67% 100.00%
Net Worth 634,091 646,858 659,511 678,849 677,473 671,336 618,060 1.73%
  QoQ % -1.97% -1.92% -2.85% 0.20% 0.91% 8.62% -
  Horiz. % 102.59% 104.66% 106.71% 109.84% 109.61% 108.62% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 634,091 646,858 659,511 678,849 677,473 671,336 618,060 1.73%
  QoQ % -1.97% -1.92% -2.85% 0.20% 0.91% 8.62% -
  Horiz. % 102.59% 104.66% 106.71% 109.84% 109.61% 108.62% 100.00%
NOSH 425,565 425,565 425,491 424,281 423,421 422,224 301,493 25.91%
  QoQ % 0.00% 0.02% 0.29% 0.20% 0.28% 40.04% -
  Horiz. % 141.15% 141.15% 141.13% 140.73% 140.44% 140.04% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.53 % -3.10 % -7.13 % 1.51 % 2.46 % 4.08 % 2.87 % -
  QoQ % -13.87% 56.52% -572.19% -38.62% -39.71% 42.16% -
  Horiz. % -123.00% -108.01% -248.43% 52.61% 85.71% 142.16% 100.00%
ROE -1.64 % -1.34 % -3.77 % 0.86 % 1.18 % 2.64 % 1.96 % -
  QoQ % -22.39% 64.46% -538.37% -27.12% -55.30% 34.69% -
  Horiz. % -83.67% -68.37% -192.35% 43.88% 60.20% 134.69% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 69.24 65.85 82.01 91.55 76.68 102.98 140.08 -37.57%
  QoQ % 5.15% -19.70% -10.42% 19.39% -25.54% -26.48% -
  Horiz. % 49.43% 47.01% 58.55% 65.36% 54.74% 73.52% 100.00%
EPS -2.44 -2.04 -5.84 1.38 1.89 4.20 4.02 -
  QoQ % -19.61% 65.07% -523.19% -26.98% -55.00% 4.48% -
  Horiz. % -60.70% -50.75% -145.27% 34.33% 47.01% 104.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4900 1.5200 1.5500 1.6000 1.6000 1.5900 2.0500 -19.21%
  QoQ % -1.97% -1.94% -3.13% 0.00% 0.63% -22.44% -
  Horiz. % 72.68% 74.15% 75.61% 78.05% 78.05% 77.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 452,739
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 65.09 61.89 77.07 85.80 71.72 96.04 93.28 -21.38%
  QoQ % 5.17% -19.70% -10.17% 19.63% -25.32% 2.96% -
  Horiz. % 69.78% 66.35% 82.62% 91.98% 76.89% 102.96% 100.00%
EPS -2.30 -1.92 -5.49 1.30 1.76 3.91 2.68 -
  QoQ % -19.79% 65.03% -522.31% -26.14% -54.99% 45.90% -
  Horiz. % -85.82% -71.64% -204.85% 48.51% 65.67% 145.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4006 1.4288 1.4567 1.4994 1.4964 1.4828 1.3652 1.73%
  QoQ % -1.97% -1.92% -2.85% 0.20% 0.92% 8.61% -
  Horiz. % 102.59% 104.66% 106.70% 109.83% 109.61% 108.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4800 0.4850 0.3850 0.6200 0.6000 0.7500 1.7100 -
P/RPS 0.69 0.74 0.47 0.68 0.78 0.73 1.22 -31.68%
  QoQ % -6.76% 57.45% -30.88% -12.82% 6.85% -40.16% -
  Horiz. % 56.56% 60.66% 38.52% 55.74% 63.93% 59.84% 100.00%
P/EPS -19.66 -23.78 -6.59 44.80 31.83 17.87 42.55 -
  QoQ % 17.33% -260.85% -114.71% 40.75% 78.12% -58.00% -
  Horiz. % -46.20% -55.89% -15.49% 105.29% 74.81% 42.00% 100.00%
EY -5.09 -4.20 -15.18 2.23 3.14 5.60 2.35 -
  QoQ % -21.19% 72.33% -780.72% -28.98% -43.93% 138.30% -
  Horiz. % -216.60% -178.72% -645.96% 94.89% 133.62% 238.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.32 0.25 0.39 0.38 0.47 0.83 -47.12%
  QoQ % 0.00% 28.00% -35.90% 2.63% -19.15% -43.37% -
  Horiz. % 38.55% 38.55% 30.12% 46.99% 45.78% 56.63% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 29/11/18 29/08/18 25/05/18 27/02/18 -
Price 0.4050 0.4350 0.4250 0.4200 0.6800 0.7800 1.4000 -
P/RPS 0.58 0.66 0.52 0.46 0.89 0.76 1.00 -30.52%
  QoQ % -12.12% 26.92% 13.04% -48.31% 17.11% -24.00% -
  Horiz. % 58.00% 66.00% 52.00% 46.00% 89.00% 76.00% 100.00%
P/EPS -16.59 -21.33 -7.27 30.35 36.07 18.58 34.84 -
  QoQ % 22.22% -193.40% -123.95% -15.86% 94.13% -46.67% -
  Horiz. % -47.62% -61.22% -20.87% 87.11% 103.53% 53.33% 100.00%
EY -6.03 -4.69 -13.75 3.30 2.77 5.38 2.87 -
  QoQ % -28.57% 65.89% -516.67% 19.13% -48.51% 87.46% -
  Horiz. % -210.10% -163.41% -479.09% 114.98% 96.52% 187.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.29 0.27 0.26 0.43 0.49 0.68 -46.07%
  QoQ % -6.90% 7.41% 3.85% -39.53% -12.24% -27.94% -
  Horiz. % 39.71% 42.65% 39.71% 38.24% 63.24% 72.06% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

309  320  546  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB 0.075-0.015 
 SMETRIC 0.135-0.015 
 PWRWELL 0.31+0.015 
 ARMADA 0.3950.00 
 SAPNRG 0.24+0.005 
 XDL 0.16+0.005 
 PERDANA 0.49+0.02 
 FPGROUP 0.985+0.065 
 ALAM 0.155+0.005 
 AGES 0.115+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers