Highlights

[MASTEEL] YoY Quarter Result on 2020-09-30 [#3]

Stock [MASTEEL]: MALAYSIA STEEL WORKS (KL) BHD SHS
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     116.71%    YoY -     -62.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 417,492 270,554 388,432 401,445 275,451 301,438 362,099 2.40%
  YoY % 54.31% -30.35% -3.24% 45.74% -8.62% -16.75% -
  Horiz. % 115.30% 74.72% 107.27% 110.87% 76.07% 83.25% 100.00%
PBT 6,038 2,098 3,951 23,995 2,529 -22,449 3,467 9.68%
  YoY % 187.80% -46.90% -83.53% 848.79% 111.27% -747.51% -
  Horiz. % 174.16% 60.51% 113.96% 692.10% 72.94% -647.51% 100.00%
Tax -2,273 7,980 1,921 14,675 -1,286 -1,690 -9,565 -21.28%
  YoY % -128.48% 315.41% -86.91% 1,241.14% 23.91% 82.33% -
  Horiz. % 23.76% -83.43% -20.08% -153.42% 13.44% 17.67% 100.00%
NP 3,765 10,078 5,872 38,670 1,243 -24,139 -6,098 -
  YoY % -62.64% 71.63% -84.82% 3,011.02% 105.15% -295.85% -
  Horiz. % -61.74% -165.27% -96.29% -634.14% -20.38% 395.85% 100.00%
NP to SH 3,765 10,078 5,872 38,670 1,243 -24,139 -6,098 -
  YoY % -62.64% 71.63% -84.82% 3,011.02% 105.15% -295.85% -
  Horiz. % -61.74% -165.27% -96.29% -634.14% -20.38% 395.85% 100.00%
Tax Rate 37.64 % -380.36 % -48.62 % -61.16 % 50.85 % - % 275.89 % -28.23%
  YoY % 109.90% -682.31% 20.50% -220.28% 0.00% 0.00% -
  Horiz. % 13.64% -137.87% -17.62% -22.17% 18.43% 0.00% 100.00%
Total Cost 413,727 260,476 382,560 362,775 274,208 325,577 368,197 1.96%
  YoY % 58.83% -31.91% 5.45% 32.30% -15.78% -11.58% -
  Horiz. % 112.37% 70.74% 103.90% 98.53% 74.47% 88.42% 100.00%
Net Worth 708,324 723,460 678,849 609,472 545,945 521,729 545,022 4.46%
  YoY % -2.09% 6.57% 11.38% 11.64% 4.64% -4.27% -
  Horiz. % 129.96% 132.74% 124.55% 111.83% 100.17% 95.73% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 708,324 723,460 678,849 609,472 545,945 521,729 545,022 4.46%
  YoY % -2.09% 6.57% 11.38% 11.64% 4.64% -4.27% -
  Horiz. % 129.96% 132.74% 124.55% 111.83% 100.17% 95.73% 100.00%
NOSH 445,487 425,565 424,281 300,232 243,725 240,428 223,369 12.18%
  YoY % 4.68% 0.30% 41.32% 23.18% 1.37% 7.64% -
  Horiz. % 199.44% 190.52% 189.95% 134.41% 109.11% 107.64% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.90 % 3.72 % 1.51 % 9.63 % 0.45 % -8.01 % -1.68 % -
  YoY % -75.81% 146.36% -84.32% 2,040.00% 105.62% -376.79% -
  Horiz. % -53.57% -221.43% -89.88% -573.21% -26.79% 476.79% 100.00%
ROE 0.53 % 1.39 % 0.86 % 6.34 % 0.23 % -4.63 % -1.12 % -
  YoY % -61.87% 61.63% -86.44% 2,656.52% 104.97% -313.39% -
  Horiz. % -47.32% -124.11% -76.79% -566.07% -20.54% 413.39% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 93.72 63.58 91.55 133.71 113.02 125.38 162.11 -8.72%
  YoY % 47.40% -30.55% -31.53% 18.31% -9.86% -22.66% -
  Horiz. % 57.81% 39.22% 56.47% 82.48% 69.72% 77.34% 100.00%
EPS 0.85 2.37 1.38 12.88 0.51 -10.04 -2.73 -
  YoY % -64.14% 71.74% -89.29% 2,425.49% 105.08% -267.77% -
  Horiz. % -31.14% -86.81% -50.55% -471.79% -18.68% 367.77% 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 1.5900 1.7000 1.6000 2.0300 2.2400 2.1700 2.4400 -6.88%
  YoY % -6.47% 6.25% -21.18% -9.38% 3.23% -11.07% -
  Horiz. % 65.16% 69.67% 65.57% 83.20% 91.80% 88.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 452,739
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 92.21 59.76 85.80 88.67 60.84 66.58 79.98 2.40%
  YoY % 54.30% -30.35% -3.24% 45.74% -8.62% -16.75% -
  Horiz. % 115.29% 74.72% 107.28% 110.87% 76.07% 83.25% 100.00%
EPS 0.83 2.23 1.30 8.54 0.27 -5.33 -1.35 -
  YoY % -62.78% 71.54% -84.78% 3,062.96% 105.07% -294.81% -
  Horiz. % -61.48% -165.19% -96.30% -632.59% -20.00% 394.81% 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 1.5645 1.5980 1.4994 1.3462 1.2059 1.1524 1.2038 4.46%
  YoY % -2.10% 6.58% 11.38% 11.63% 4.64% -4.27% -
  Horiz. % 129.96% 132.75% 124.56% 111.83% 100.17% 95.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2900 0.4000 0.6200 1.3100 0.9500 0.3750 1.0200 -
P/RPS 0.31 0.63 0.68 0.98 0.84 0.30 0.63 -11.14%
  YoY % -50.79% -7.35% -30.61% 16.67% 180.00% -52.38% -
  Horiz. % 49.21% 100.00% 107.94% 155.56% 133.33% 47.62% 100.00%
P/EPS 34.31 16.89 44.80 10.17 186.27 -3.74 -37.36 -
  YoY % 103.14% -62.30% 340.51% -94.54% 5,080.48% 89.99% -
  Horiz. % -91.84% -45.21% -119.91% -27.22% -498.58% 10.01% 100.00%
EY 2.91 5.92 2.23 9.83 0.54 -26.77 -2.68 -
  YoY % -50.84% 165.47% -77.31% 1,720.37% 102.02% -898.88% -
  Horiz. % -108.58% -220.90% -83.21% -366.79% -20.15% 998.88% 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 0.18 0.24 0.39 0.65 0.42 0.17 0.42 -13.16%
  YoY % -25.00% -38.46% -40.00% 54.76% 147.06% -59.52% -
  Horiz. % 42.86% 57.14% 92.86% 154.76% 100.00% 40.48% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 21/11/19 29/11/18 23/11/17 25/11/16 25/11/15 27/11/14 -
Price 0.3250 0.3450 0.4200 1.3200 0.8200 0.3550 0.9850 -
P/RPS 0.35 0.54 0.46 0.99 0.73 0.28 0.61 -8.84%
  YoY % -35.19% 17.39% -53.54% 35.62% 160.71% -54.10% -
  Horiz. % 57.38% 88.52% 75.41% 162.30% 119.67% 45.90% 100.00%
P/EPS 38.46 14.57 30.35 10.25 160.78 -3.54 -36.08 -
  YoY % 163.97% -51.99% 196.10% -93.62% 4,641.81% 90.19% -
  Horiz. % -106.60% -40.38% -84.12% -28.41% -445.62% 9.81% 100.00%
EY 2.60 6.86 3.30 9.76 0.62 -28.28 -2.77 -
  YoY % -62.10% 107.88% -66.19% 1,474.19% 102.19% -920.94% -
  Horiz. % -93.86% -247.65% -119.13% -352.35% -22.38% 1,020.94% 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 0.20 0.20 0.26 0.65 0.37 0.16 0.40 -10.90%
  YoY % 0.00% -23.08% -60.00% 75.68% 131.25% -60.00% -
  Horiz. % 50.00% 50.00% 65.00% 162.50% 92.50% 40.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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