[MASTEEL] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 19.11%
YoY- 320.76%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,775,628 1,789,000 1,829,424 1,579,691 1,487,762 1,585,744 1,758,948 0.63%
PBT 32,665 41,994 69,512 38,388 41,882 55,962 51,880 -26.51%
Tax -9,477 -13,170 -16,676 -5,885 -14,594 -20,400 -18,320 -35.53%
NP 23,188 28,824 52,836 32,503 27,288 35,562 33,560 -21.82%
-
NP to SH 23,188 28,824 52,836 32,503 27,288 35,562 33,560 -21.82%
-
Tax Rate 29.01% 31.36% 23.99% 15.33% 34.85% 36.45% 35.31% -
Total Cost 1,752,440 1,760,176 1,776,588 1,547,188 1,460,474 1,550,182 1,725,388 1.04%
-
Net Worth 861,249 854,467 854,467 841,667 742,493 742,493 724,010 12.25%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 861,249 854,467 854,467 841,667 742,493 742,493 724,010 12.25%
NOSH 679,109 679,109 679,109 679,109 679,109 452,739 452,739 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.31% 1.61% 2.89% 2.06% 1.83% 2.24% 1.91% -
ROE 2.69% 3.37% 6.18% 3.86% 3.68% 4.79% 4.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 261.83 263.81 269.77 232.73 328.61 350.26 391.14 -23.45%
EPS 3.41 4.26 7.80 4.79 6.03 7.86 7.48 -40.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.26 1.24 1.64 1.64 1.61 -14.61%
Adjusted Per Share Value based on latest NOSH - 679,109
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 261.59 263.56 269.52 232.72 219.18 233.62 259.13 0.63%
EPS 3.42 4.25 7.78 4.79 4.02 5.24 4.94 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2688 1.2588 1.2588 1.24 1.0939 1.0939 1.0666 12.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.255 0.305 0.325 0.315 0.42 0.495 0.56 -
P/RPS 0.10 0.12 0.12 0.14 0.13 0.14 0.14 -20.07%
P/EPS 7.46 7.18 4.17 6.58 6.97 6.30 7.50 -0.35%
EY 13.41 13.94 23.97 15.20 14.35 15.87 13.33 0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.26 0.25 0.26 0.30 0.35 -31.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 26/05/22 25/02/22 24/11/21 28/09/21 27/05/21 -
Price 0.39 0.29 0.325 0.32 0.35 0.415 0.655 -
P/RPS 0.15 0.11 0.12 0.14 0.11 0.12 0.17 -7.99%
P/EPS 11.41 6.82 4.17 6.68 5.81 5.28 8.78 19.06%
EY 8.77 14.66 23.97 14.96 17.22 18.93 11.39 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.26 0.26 0.21 0.25 0.41 -16.99%

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