[MASTEEL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -12.41%
YoY- 56.63%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,739,208 1,463,257 1,387,909 1,278,974 1,394,892 1,206,758 1,149,081 31.85%
PBT 79,888 70,882 72,240 60,370 70,728 25,970 28,060 101.00%
Tax -9,000 4,575 12,216 -11,026 -14,396 -4,540 -5,398 40.65%
NP 70,888 75,457 84,456 49,344 56,332 21,430 22,661 114.04%
-
NP to SH 70,888 75,457 84,456 49,344 56,332 21,430 22,661 114.04%
-
Tax Rate 11.27% -6.45% -16.91% 18.26% 20.35% 17.48% 19.24% -
Total Cost 1,668,320 1,387,800 1,303,453 1,229,630 1,338,560 1,185,328 1,126,420 29.96%
-
Net Worth 671,336 618,060 609,404 572,699 560,658 543,741 542,322 15.30%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 671,336 618,060 609,404 572,699 560,658 543,741 542,322 15.30%
NOSH 427,239 315,630 300,199 241,645 244,508 244,508 242,108 46.08%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.08% 5.16% 6.09% 3.86% 4.04% 1.78% 1.97% -
ROE 10.56% 12.21% 13.86% 8.62% 10.05% 3.94% 4.18% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 411.92 485.34 462.33 529.28 577.21 499.36 474.61 -9.01%
EPS 16.80 25.03 28.13 20.42 23.32 8.87 9.36 47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 2.05 2.03 2.37 2.32 2.25 2.24 -20.44%
Adjusted Per Share Value based on latest NOSH - 241,757
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 256.10 215.47 204.37 188.33 205.40 177.70 169.20 31.86%
EPS 10.44 11.11 12.44 7.27 8.29 3.16 3.34 113.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9886 0.9101 0.8974 0.8433 0.8256 0.8007 0.7986 15.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.75 1.71 1.31 1.10 0.79 0.83 0.95 -
P/RPS 0.18 0.35 0.28 0.21 0.14 0.17 0.20 -6.78%
P/EPS 4.47 6.83 4.66 5.39 3.39 9.36 10.15 -42.14%
EY 22.39 14.64 21.48 18.56 29.51 10.68 9.85 72.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.65 0.46 0.34 0.37 0.42 7.79%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 -
Price 0.78 1.40 1.32 1.14 1.20 0.84 0.82 -
P/RPS 0.19 0.29 0.29 0.22 0.21 0.17 0.17 7.70%
P/EPS 4.65 5.59 4.69 5.58 5.15 9.47 8.76 -34.46%
EY 21.52 17.88 21.31 17.91 19.43 10.56 11.41 52.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.65 0.48 0.52 0.37 0.37 20.61%

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