[MASTEEL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 62.56%
YoY- 57.44%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,778,289 1,775,628 1,789,000 1,829,424 1,579,691 1,487,762 1,585,744 7.91%
PBT 25,873 32,665 41,994 69,512 38,388 41,882 55,962 -40.12%
Tax -6,850 -9,477 -13,170 -16,676 -5,885 -14,594 -20,400 -51.59%
NP 19,023 23,188 28,824 52,836 32,503 27,288 35,562 -34.02%
-
NP to SH 19,023 23,188 28,824 52,836 32,503 27,288 35,562 -34.02%
-
Tax Rate 26.48% 29.01% 31.36% 23.99% 15.33% 34.85% 36.45% -
Total Cost 1,759,266 1,752,440 1,760,176 1,776,588 1,547,188 1,460,474 1,550,182 8.77%
-
Net Worth 860,131 861,249 854,467 854,467 841,667 742,493 742,493 10.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 860,131 861,249 854,467 854,467 841,667 742,493 742,493 10.27%
NOSH 679,109 679,109 679,109 679,109 679,109 679,109 452,739 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.07% 1.31% 1.61% 2.89% 2.06% 1.83% 2.24% -
ROE 2.21% 2.69% 3.37% 6.18% 3.86% 3.68% 4.79% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 262.57 261.83 263.81 269.77 232.73 328.61 350.26 -17.43%
EPS 2.81 3.41 4.26 7.80 4.79 6.03 7.86 -49.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.26 1.26 1.24 1.64 1.64 -15.63%
Adjusted Per Share Value based on latest NOSH - 679,109
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 261.98 261.59 263.56 269.52 232.72 219.18 233.62 7.91%
EPS 2.80 3.42 4.25 7.78 4.79 4.02 5.24 -34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2672 1.2688 1.2588 1.2588 1.24 1.0939 1.0939 10.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.38 0.255 0.305 0.325 0.315 0.42 0.495 -
P/RPS 0.14 0.10 0.12 0.12 0.14 0.13 0.14 0.00%
P/EPS 13.53 7.46 7.18 4.17 6.58 6.97 6.30 66.22%
EY 7.39 13.41 13.94 23.97 15.20 14.35 15.87 -39.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.24 0.26 0.25 0.26 0.30 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 25/08/22 26/05/22 25/02/22 24/11/21 28/09/21 -
Price 0.335 0.39 0.29 0.325 0.32 0.35 0.415 -
P/RPS 0.13 0.15 0.11 0.12 0.14 0.11 0.12 5.46%
P/EPS 11.93 11.41 6.82 4.17 6.68 5.81 5.28 71.93%
EY 8.38 8.77 14.66 23.97 14.96 17.22 18.93 -41.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.23 0.26 0.26 0.21 0.25 2.64%

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