Highlights

[MASTEEL] YoY Quarter Result on 2020-06-30 [#2]

Stock [MASTEEL]: MALAYSIA STEEL WORKS (KL) BHD SHS
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -440.05%    YoY -     -116.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 195,626 294,675 324,694 290,764 268,349 242,196 359,987 -9.66%
  YoY % -33.61% -9.25% 11.67% 8.35% 10.80% -32.72% -
  Horiz. % 54.34% 81.86% 90.20% 80.77% 74.54% 67.28% 100.00%
PBT -29,254 -13,597 5,064 12,503 12,149 -12,491 10,789 -
  YoY % -115.15% -368.50% -59.50% 2.91% 197.26% -215.78% -
  Horiz. % -271.15% -126.03% 46.94% 115.89% 112.61% -115.78% 100.00%
Tax 6,723 3,205 2,918 -1,914 -1,472 -1,668 -689 -
  YoY % 109.77% 9.84% 252.46% -30.03% 11.75% -142.09% -
  Horiz. % -975.76% -465.17% -423.51% 277.79% 213.64% 242.09% 100.00%
NP -22,531 -10,392 7,982 10,589 10,677 -14,159 10,100 -
  YoY % -116.81% -230.19% -24.62% -0.82% 175.41% -240.19% -
  Horiz. % -223.08% -102.89% 79.03% 104.84% 105.71% -140.19% 100.00%
NP to SH -22,531 -10,392 7,982 10,589 10,677 -14,159 10,100 -
  YoY % -116.81% -230.19% -24.62% -0.82% 175.41% -240.19% -
  Horiz. % -223.08% -102.89% 79.03% 104.84% 105.71% -140.19% 100.00%
Tax Rate - % - % -57.62 % 15.31 % 12.12 % - % 6.39 % -
  YoY % 0.00% 0.00% -476.36% 26.32% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -901.72% 239.59% 189.67% 0.00% 100.00%
Total Cost 218,157 305,067 316,712 280,175 257,672 256,355 349,887 -7.56%
  YoY % -28.49% -3.68% 13.04% 8.73% 0.51% -26.73% -
  Horiz. % 62.35% 87.19% 90.52% 80.08% 73.64% 73.27% 100.00%
Net Worth 706,043 634,091 677,473 572,966 542,323 543,476 569,232 3.65%
  YoY % 11.35% -6.40% 18.24% 5.65% -0.21% -4.52% -
  Horiz. % 124.03% 111.39% 119.02% 100.66% 95.27% 95.48% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 706,043 634,091 677,473 572,966 542,323 543,476 569,232 3.65%
  YoY % 11.35% -6.40% 18.24% 5.65% -0.21% -4.52% -
  Horiz. % 124.03% 111.39% 119.02% 100.66% 95.27% 95.48% 100.00%
NOSH 441,277 425,565 423,421 241,757 242,108 238,367 221,491 12.16%
  YoY % 3.69% 0.51% 75.14% -0.14% 1.57% 7.62% -
  Horiz. % 199.23% 192.14% 191.17% 109.15% 109.31% 107.62% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -11.52 % -3.53 % 2.46 % 3.64 % 3.98 % -5.85 % 2.81 % -
  YoY % -226.35% -243.50% -32.42% -8.54% 168.03% -308.19% -
  Horiz. % -409.96% -125.62% 87.54% 129.54% 141.64% -208.19% 100.00%
ROE -3.19 % -1.64 % 1.18 % 1.85 % 1.97 % -2.61 % 1.77 % -
  YoY % -94.51% -238.98% -36.22% -6.09% 175.48% -247.46% -
  Horiz. % -180.23% -92.66% 66.67% 104.52% 111.30% -147.46% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.33 69.24 76.68 120.27 110.84 101.61 162.53 -19.45%
  YoY % -35.98% -9.70% -36.24% 8.51% 9.08% -37.48% -
  Horiz. % 27.27% 42.60% 47.18% 74.00% 68.20% 62.52% 100.00%
EPS -5.11 -2.44 1.89 4.38 4.41 -5.94 4.56 -
  YoY % -109.43% -229.10% -56.85% -0.68% 174.24% -230.26% -
  Horiz. % -112.06% -53.51% 41.45% 96.05% 96.71% -130.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6000 1.4900 1.6000 2.3700 2.2400 2.2800 2.5700 -7.59%
  YoY % 7.38% -6.88% -32.49% 5.80% -1.75% -11.28% -
  Horiz. % 62.26% 57.98% 62.26% 92.22% 87.16% 88.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 452,739
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.21 65.09 71.72 64.22 59.27 53.50 79.51 -9.66%
  YoY % -33.61% -9.24% 11.68% 8.35% 10.79% -32.71% -
  Horiz. % 54.35% 81.86% 90.20% 80.77% 74.54% 67.29% 100.00%
EPS -4.98 -2.30 1.76 2.34 2.36 -3.13 2.23 -
  YoY % -116.52% -230.68% -24.79% -0.85% 175.40% -240.36% -
  Horiz. % -223.32% -103.14% 78.92% 104.93% 105.83% -140.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5595 1.4006 1.4964 1.2656 1.1979 1.2004 1.2573 3.65%
  YoY % 11.35% -6.40% 18.24% 5.65% -0.21% -4.53% -
  Horiz. % 124.04% 111.40% 119.02% 100.66% 95.28% 95.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3000 0.4800 0.6000 1.1000 0.5100 0.6200 0.9900 -
P/RPS 0.68 0.69 0.78 0.91 0.46 0.61 0.61 1.83%
  YoY % -1.45% -11.54% -14.29% 97.83% -24.59% 0.00% -
  Horiz. % 111.48% 113.11% 127.87% 149.18% 75.41% 100.00% 100.00%
P/EPS -5.88 -19.66 31.83 25.11 11.56 -10.44 21.71 -
  YoY % 70.09% -161.77% 26.76% 117.21% 210.73% -148.09% -
  Horiz. % -27.08% -90.56% 146.61% 115.66% 53.25% -48.09% 100.00%
EY -17.02 -5.09 3.14 3.98 8.65 -9.58 4.61 -
  YoY % -234.38% -262.10% -21.11% -53.99% 190.29% -307.81% -
  Horiz. % -369.20% -110.41% 68.11% 86.33% 187.64% -207.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.32 0.38 0.46 0.23 0.27 0.39 -11.29%
  YoY % -40.62% -15.79% -17.39% 100.00% -14.81% -30.77% -
  Horiz. % 48.72% 82.05% 97.44% 117.95% 58.97% 69.23% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 29/08/18 24/08/17 25/08/16 28/08/15 27/08/14 -
Price 0.3050 0.4050 0.6800 1.1400 0.6800 0.3900 1.1100 -
P/RPS 0.69 0.58 0.89 0.95 0.61 0.38 0.68 0.24%
  YoY % 18.97% -34.83% -6.32% 55.74% 60.53% -44.12% -
  Horiz. % 101.47% 85.29% 130.88% 139.71% 89.71% 55.88% 100.00%
P/EPS -5.97 -16.59 36.07 26.03 15.42 -6.57 24.34 -
  YoY % 64.01% -145.99% 38.57% 68.81% 334.70% -126.99% -
  Horiz. % -24.53% -68.16% 148.19% 106.94% 63.35% -26.99% 100.00%
EY -16.74 -6.03 2.77 3.84 6.49 -15.23 4.11 -
  YoY % -177.61% -317.69% -27.86% -40.83% 142.61% -470.56% -
  Horiz. % -407.30% -146.72% 67.40% 93.43% 157.91% -370.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.19 0.27 0.43 0.48 0.30 0.17 0.43 -12.72%
  YoY % -29.63% -37.21% -10.42% 60.00% 76.47% -60.47% -
  Horiz. % 44.19% 62.79% 100.00% 111.63% 69.77% 39.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

220  348  540  1338 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.20-0.025 
 AT 0.095+0.005 
 IMPIANA 0.11+0.03 
 MLAB 0.03-0.005 
 DGSB 0.21+0.015 
 MAHSING 1.14-0.04 
 VC 0.055-0.005 
 DNEX 0.215-0.02 
 LUSTER-WA 0.105-0.02 
 DGB 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS