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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 348,925 388,432 324,694 434,802 422,325 401,445 290,764 12.89%
  QoQ % -10.17% 19.63% -25.32% 2.95% 5.20% 38.07% -
  Horiz. % 120.00% 133.59% 111.67% 149.54% 145.25% 138.07% 100.00%
PBT -24,147 3,951 5,064 19,972 16,702 23,995 12,503 -
  QoQ % -711.16% -21.98% -74.64% 19.58% -30.39% 91.91% -
  Horiz. % -193.13% 31.60% 40.50% 159.74% 133.58% 191.91% 100.00%
Tax -721 1,921 2,918 -2,250 -4,587 14,675 -1,914 -47.75%
  QoQ % -137.53% -34.17% 229.69% 50.95% -131.26% 866.72% -
  Horiz. % 37.67% -100.37% -152.46% 117.55% 239.66% -766.72% 100.00%
NP -24,868 5,872 7,982 17,722 12,115 38,670 10,589 -
  QoQ % -523.50% -26.43% -54.96% 46.28% -68.67% 265.19% -
  Horiz. % -234.85% 55.45% 75.38% 167.36% 114.41% 365.19% 100.00%
NP to SH -24,868 5,872 7,982 17,722 12,115 38,670 10,589 -
  QoQ % -523.50% -26.43% -54.96% 46.28% -68.67% 265.19% -
  Horiz. % -234.85% 55.45% 75.38% 167.36% 114.41% 365.19% 100.00%
Tax Rate - % -48.62 % -57.62 % 11.27 % 27.46 % -61.16 % 15.31 % -
  QoQ % 0.00% 15.62% -611.27% -58.96% 144.90% -499.48% -
  Horiz. % 0.00% -317.57% -376.36% 73.61% 179.36% -399.48% 100.00%
Total Cost 373,793 382,560 316,712 417,080 410,210 362,775 280,175 21.13%
  QoQ % -2.29% 20.79% -24.06% 1.67% 13.08% 29.48% -
  Horiz. % 133.41% 136.54% 113.04% 148.86% 146.41% 129.48% 100.00%
Net Worth 659,511 678,849 677,473 671,336 618,060 609,472 572,966 9.80%
  QoQ % -2.85% 0.20% 0.91% 8.62% 1.41% 6.37% -
  Horiz. % 115.10% 118.48% 118.24% 117.17% 107.87% 106.37% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 659,511 678,849 677,473 671,336 618,060 609,472 572,966 9.80%
  QoQ % -2.85% 0.20% 0.91% 8.62% 1.41% 6.37% -
  Horiz. % 115.10% 118.48% 118.24% 117.17% 107.87% 106.37% 100.00%
NOSH 425,491 424,281 423,421 422,224 301,493 300,232 241,757 45.62%
  QoQ % 0.29% 0.20% 0.28% 40.04% 0.42% 24.19% -
  Horiz. % 176.00% 175.50% 175.14% 174.65% 124.71% 124.19% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.13 % 1.51 % 2.46 % 4.08 % 2.87 % 9.63 % 3.64 % -
  QoQ % -572.19% -38.62% -39.71% 42.16% -70.20% 164.56% -
  Horiz. % -195.88% 41.48% 67.58% 112.09% 78.85% 264.56% 100.00%
ROE -3.77 % 0.86 % 1.18 % 2.64 % 1.96 % 6.34 % 1.85 % -
  QoQ % -538.37% -27.12% -55.30% 34.69% -69.09% 242.70% -
  Horiz. % -203.78% 46.49% 63.78% 142.70% 105.95% 342.70% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 82.01 91.55 76.68 102.98 140.08 133.71 120.27 -22.47%
  QoQ % -10.42% 19.39% -25.54% -26.48% 4.76% 11.17% -
  Horiz. % 68.19% 76.12% 63.76% 85.62% 116.47% 111.17% 100.00%
EPS -5.84 1.38 1.89 4.20 4.02 12.88 4.38 -
  QoQ % -523.19% -26.98% -55.00% 4.48% -68.79% 194.06% -
  Horiz. % -133.33% 31.51% 43.15% 95.89% 91.78% 294.06% 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 1.5500 1.6000 1.6000 1.5900 2.0500 2.0300 2.3700 -24.60%
  QoQ % -3.13% 0.00% 0.63% -22.44% 0.99% -14.35% -
  Horiz. % 65.40% 67.51% 67.51% 67.09% 86.50% 85.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 427,329
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 81.65 90.90 75.98 101.75 98.83 93.94 68.04 12.89%
  QoQ % -10.18% 19.64% -25.33% 2.95% 5.21% 38.07% -
  Horiz. % 120.00% 133.60% 111.67% 149.54% 145.25% 138.07% 100.00%
EPS -5.82 1.37 1.87 4.15 2.84 9.05 2.48 -
  QoQ % -524.82% -26.74% -54.94% 46.13% -68.62% 264.92% -
  Horiz. % -234.68% 55.24% 75.40% 167.34% 114.52% 364.92% 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 1.5433 1.5886 1.5854 1.5710 1.4463 1.4262 1.3408 9.80%
  QoQ % -2.85% 0.20% 0.92% 8.62% 1.41% 6.37% -
  Horiz. % 115.10% 118.48% 118.24% 117.17% 107.87% 106.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3850 0.6200 0.6000 0.7500 1.7100 1.3100 1.1000 -
P/RPS 0.47 0.68 0.78 0.73 1.22 0.98 0.91 -35.55%
  QoQ % -30.88% -12.82% 6.85% -40.16% 24.49% 7.69% -
  Horiz. % 51.65% 74.73% 85.71% 80.22% 134.07% 107.69% 100.00%
P/EPS -6.59 44.80 31.83 17.87 42.55 10.17 25.11 -
  QoQ % -114.71% 40.75% 78.12% -58.00% 318.39% -59.50% -
  Horiz. % -26.24% 178.41% 126.76% 71.17% 169.45% 40.50% 100.00%
EY -15.18 2.23 3.14 5.60 2.35 9.83 3.98 -
  QoQ % -780.72% -28.98% -43.93% 138.30% -76.09% 146.98% -
  Horiz. % -381.41% 56.03% 78.89% 140.70% 59.05% 246.98% 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 0.25 0.39 0.38 0.47 0.83 0.65 0.46 -33.33%
  QoQ % -35.90% 2.63% -19.15% -43.37% 27.69% 41.30% -
  Horiz. % 54.35% 84.78% 82.61% 102.17% 180.43% 141.30% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 25/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.4250 0.4200 0.6800 0.7800 1.4000 1.3200 1.1400 -
P/RPS 0.52 0.46 0.89 0.76 1.00 0.99 0.95 -33.01%
  QoQ % 13.04% -48.31% 17.11% -24.00% 1.01% 4.21% -
  Horiz. % 54.74% 48.42% 93.68% 80.00% 105.26% 104.21% 100.00%
P/EPS -7.27 30.35 36.07 18.58 34.84 10.25 26.03 -
  QoQ % -123.95% -15.86% 94.13% -46.67% 239.90% -60.62% -
  Horiz. % -27.93% 116.60% 138.57% 71.38% 133.85% 39.38% 100.00%
EY -13.75 3.30 2.77 5.38 2.87 9.76 3.84 -
  QoQ % -516.67% 19.13% -48.51% 87.46% -70.59% 154.17% -
  Horiz. % -358.07% 85.94% 72.14% 140.10% 74.74% 254.17% 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 0.26 0.43 0.49 0.68 0.65 0.48 -31.79%
  QoQ % 3.85% -39.53% -12.24% -27.94% 4.62% 35.42% -
  Horiz. % 56.25% 54.17% 89.58% 102.08% 141.67% 135.42% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers