[MASTEEL] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 38.79%
YoY- -87.46%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 2,650,024 2,012,889 1,982,564 1,868,660 1,880,128 1,778,289 1,775,628 30.56%
PBT 22,772 6,821 6,296 4,858 3,556 25,873 32,665 -21.36%
Tax -10,220 -4,421 -1,428 -1,244 -952 -6,850 -9,477 5.15%
NP 12,552 2,400 4,868 3,614 2,604 19,023 23,188 -33.55%
-
NP to SH 12,552 2,400 4,868 3,614 2,604 19,023 23,188 -33.55%
-
Tax Rate 44.88% 64.81% 22.68% 25.61% 26.77% 26.48% 29.01% -
Total Cost 2,637,472 2,010,489 1,977,696 1,865,046 1,877,524 1,759,266 1,752,440 31.29%
-
Net Worth 860,131 860,131 866,904 860,131 860,131 860,131 861,249 -0.08%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 860,131 860,131 866,904 860,131 860,131 860,131 861,249 -0.08%
NOSH 679,109 679,109 679,109 679,109 679,109 679,109 679,109 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.47% 0.12% 0.25% 0.19% 0.14% 1.07% 1.31% -
ROE 1.46% 0.28% 0.56% 0.42% 0.30% 2.21% 2.69% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 391.28 297.21 292.73 275.91 277.60 262.57 261.83 30.67%
EPS 1.84 0.35 0.72 0.54 0.40 2.81 3.41 -33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.28 1.27 1.27 1.27 1.27 0.00%
Adjusted Per Share Value based on latest NOSH - 679,109
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 382.61 290.62 286.25 269.80 271.46 256.75 256.37 30.56%
EPS 1.81 0.35 0.70 0.52 0.38 2.75 3.35 -33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 1.2419 1.2516 1.2419 1.2419 1.2419 1.2435 -0.08%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.32 0.33 0.345 0.29 0.33 0.38 0.255 -
P/RPS 0.08 0.11 0.12 0.11 0.12 0.14 0.10 -13.81%
P/EPS 17.27 93.12 48.00 54.35 85.83 13.53 7.46 74.90%
EY 5.79 1.07 2.08 1.84 1.17 7.39 13.41 -42.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.27 0.23 0.26 0.30 0.20 16.02%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 28/02/24 27/11/23 30/08/23 25/05/23 27/02/23 29/11/22 -
Price 0.315 0.33 0.33 0.335 0.305 0.335 0.39 -
P/RPS 0.08 0.11 0.11 0.12 0.11 0.13 0.15 -34.20%
P/EPS 17.00 93.12 45.91 62.78 79.33 11.93 11.41 30.41%
EY 5.88 1.07 2.18 1.59 1.26 8.38 8.77 -23.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.26 0.24 0.26 0.31 -13.34%

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