[MASTEEL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -6.06%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,496,853 1,530,570 1,518,992 1,739,208 1,463,257 1,387,909 1,278,974 11.02%
PBT 4,838 38,648 50,072 79,888 70,882 72,240 60,370 -81.32%
Tax 1,867 3,452 1,336 -9,000 4,575 12,216 -11,026 -
NP 6,705 42,100 51,408 70,888 75,457 84,456 49,344 -73.47%
-
NP to SH 6,705 42,100 51,408 70,888 75,457 84,456 49,344 -73.47%
-
Tax Rate -38.59% -8.93% -2.67% 11.27% -6.45% -16.91% 18.26% -
Total Cost 1,490,148 1,488,470 1,467,584 1,668,320 1,387,800 1,303,453 1,229,630 13.62%
-
Net Worth 659,511 678,849 677,473 671,336 618,060 609,404 572,699 9.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 659,511 678,849 677,473 671,336 618,060 609,404 572,699 9.83%
NOSH 427,329 427,239 427,239 427,239 315,630 300,199 241,645 46.08%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.45% 2.75% 3.38% 4.08% 5.16% 6.09% 3.86% -
ROE 1.02% 6.20% 7.59% 10.56% 12.21% 13.86% 8.62% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 351.79 360.74 358.74 411.92 485.34 462.33 529.28 -23.78%
EPS 1.58 9.92 12.14 16.80 25.03 28.13 20.42 -81.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.60 1.60 1.59 2.05 2.03 2.37 -24.59%
Adjusted Per Share Value based on latest NOSH - 427,239
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 220.52 225.49 223.78 256.23 215.57 204.47 188.42 11.02%
EPS 0.99 6.20 7.57 10.44 11.12 12.44 7.27 -73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9716 1.0001 0.9981 0.989 0.9105 0.8978 0.8437 9.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.385 0.62 0.60 0.75 1.71 1.31 1.10 -
P/RPS 0.11 0.17 0.17 0.18 0.35 0.28 0.21 -34.94%
P/EPS 24.43 6.25 4.94 4.47 6.83 4.66 5.39 173.12%
EY 4.09 16.00 20.24 22.39 14.64 21.48 18.56 -63.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.39 0.38 0.47 0.83 0.65 0.46 -33.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 25/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.425 0.42 0.68 0.78 1.40 1.32 1.14 -
P/RPS 0.12 0.12 0.19 0.19 0.29 0.29 0.22 -33.16%
P/EPS 26.97 4.23 5.60 4.65 5.59 4.69 5.58 185.04%
EY 3.71 23.63 17.85 21.52 17.88 21.31 17.91 -64.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.43 0.49 0.68 0.65 0.48 -31.78%

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