[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.09%
YoY- 142.03%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,040,932 639,487 348,723 1,206,758 861,811 586,360 318,011 120.29%
PBT 54,180 30,185 17,682 25,970 21,045 18,515 6,367 316.26%
Tax 9,162 -5,513 -3,599 -4,540 -4,049 -2,763 -1,291 -
NP 63,342 24,672 14,083 21,430 16,996 15,752 5,076 437.17%
-
NP to SH 63,342 24,672 14,083 21,430 16,996 15,752 5,076 437.17%
-
Tax Rate -16.91% 18.26% 20.35% 17.48% 19.24% 14.92% 20.28% -
Total Cost 977,590 614,815 334,640 1,185,328 844,815 570,608 312,935 113.55%
-
Net Worth 609,404 572,699 560,658 543,741 542,322 542,004 529,354 9.83%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 609,404 572,699 560,658 543,741 542,322 542,004 529,354 9.83%
NOSH 300,199 241,645 244,508 244,508 242,108 241,966 241,714 15.52%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.09% 3.86% 4.04% 1.78% 1.97% 2.69% 1.60% -
ROE 10.39% 4.31% 2.51% 3.94% 3.13% 2.91% 0.96% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 346.75 264.64 144.30 499.36 355.96 242.33 131.56 90.69%
EPS 21.10 10.21 5.83 8.87 7.02 6.51 2.10 364.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.37 2.32 2.25 2.24 2.24 2.19 -4.92%
Adjusted Per Share Value based on latest NOSH - 244,508
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 153.35 94.21 51.37 177.78 126.96 86.38 46.85 120.29%
EPS 9.33 3.63 2.07 3.16 2.50 2.32 0.75 436.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8978 0.8437 0.826 0.8011 0.799 0.7985 0.7799 9.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.31 1.10 0.79 0.83 0.95 0.51 0.635 -
P/RPS 0.38 0.42 0.55 0.17 0.27 0.21 0.48 -14.40%
P/EPS 6.21 10.77 13.56 9.36 13.53 7.83 30.24 -65.15%
EY 16.11 9.28 7.38 10.68 7.39 12.76 3.31 186.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.34 0.37 0.42 0.23 0.29 71.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 25/08/16 25/05/16 -
Price 1.32 1.14 1.20 0.84 0.82 0.68 0.56 -
P/RPS 0.38 0.43 0.83 0.17 0.23 0.28 0.43 -7.90%
P/EPS 6.26 11.17 20.59 9.47 11.68 10.45 26.67 -61.91%
EY 15.98 8.96 4.86 10.56 8.56 9.57 3.75 162.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.52 0.37 0.37 0.30 0.26 84.09%

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