[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 20.67%
YoY- -15.02%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 934,330 470,032 1,778,289 1,331,721 894,500 457,356 1,579,691 -29.60%
PBT 2,429 889 25,873 24,499 20,997 17,378 38,388 -84.20%
Tax -622 -238 -6,850 -7,108 -6,585 -4,169 -5,885 -77.73%
NP 1,807 651 19,023 17,391 14,412 13,209 32,503 -85.51%
-
NP to SH 1,807 651 19,023 17,391 14,412 13,209 32,503 -85.51%
-
Tax Rate 25.61% 26.77% 26.48% 29.01% 31.36% 23.99% 15.33% -
Total Cost 932,523 469,381 1,759,266 1,314,330 880,088 444,147 1,547,188 -28.71%
-
Net Worth 860,131 860,131 860,131 861,249 854,467 854,467 841,667 1.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 860,131 860,131 860,131 861,249 854,467 854,467 841,667 1.46%
NOSH 679,109 679,109 679,109 679,109 679,109 679,109 679,109 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.19% 0.14% 1.07% 1.31% 1.61% 2.89% 2.06% -
ROE 0.21% 0.08% 2.21% 2.02% 1.69% 1.55% 3.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 137.96 69.40 262.57 196.38 131.90 67.44 232.73 -29.50%
EPS 0.27 0.10 2.81 2.56 2.13 1.95 4.79 -85.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.27 1.27 1.26 1.26 1.24 1.61%
Adjusted Per Share Value based on latest NOSH - 679,109
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 137.65 69.25 261.98 196.19 131.78 67.38 232.72 -29.60%
EPS 0.27 0.10 2.80 2.56 2.12 1.95 4.79 -85.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2672 1.2672 1.2672 1.2688 1.2588 1.2588 1.24 1.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.29 0.33 0.38 0.255 0.305 0.325 0.315 -
P/RPS 0.21 0.48 0.14 0.13 0.23 0.48 0.14 31.13%
P/EPS 108.69 343.32 13.53 9.94 14.35 16.69 6.58 551.93%
EY 0.92 0.29 7.39 10.06 6.97 5.99 15.20 -84.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.30 0.20 0.24 0.26 0.25 -5.42%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 27/02/23 29/11/22 25/08/22 26/05/22 25/02/22 -
Price 0.335 0.305 0.335 0.39 0.29 0.325 0.32 -
P/RPS 0.24 0.44 0.13 0.20 0.22 0.48 0.14 43.37%
P/EPS 125.56 317.31 11.93 15.21 13.65 16.69 6.68 610.74%
EY 0.80 0.32 8.38 6.58 7.33 5.99 14.96 -85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.31 0.23 0.26 0.26 0.00%

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