[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 19.13%
YoY- 252.11%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,147,928 759,496 434,802 1,463,257 1,040,932 639,487 348,723 121.12%
PBT 28,986 25,036 19,972 70,882 54,180 30,185 17,682 38.98%
Tax 2,589 668 -2,250 4,575 9,162 -5,513 -3,599 -
NP 31,575 25,704 17,722 75,457 63,342 24,672 14,083 71.21%
-
NP to SH 31,575 25,704 17,722 75,457 63,342 24,672 14,083 71.21%
-
Tax Rate -8.93% -2.67% 11.27% -6.45% -16.91% 18.26% 20.35% -
Total Cost 1,116,353 733,792 417,080 1,387,800 977,590 614,815 334,640 123.09%
-
Net Worth 678,849 677,473 671,336 618,060 609,404 572,699 560,658 13.58%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 678,849 677,473 671,336 618,060 609,404 572,699 560,658 13.58%
NOSH 427,239 427,239 427,239 315,630 300,199 241,645 244,508 45.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.75% 3.38% 4.08% 5.16% 6.09% 3.86% 4.04% -
ROE 4.65% 3.79% 2.64% 12.21% 10.39% 4.31% 2.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 270.56 179.37 102.98 485.34 346.75 264.64 144.30 51.99%
EPS 7.44 6.07 4.20 25.03 21.10 10.21 5.83 17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.59 2.05 2.03 2.37 2.32 -21.92%
Adjusted Per Share Value based on latest NOSH - 315,630
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 169.03 111.84 64.03 215.47 153.28 94.17 51.35 121.12%
EPS 4.65 3.78 2.61 11.11 9.33 3.63 2.07 71.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9996 0.9976 0.9886 0.9101 0.8974 0.8433 0.8256 13.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.62 0.60 0.75 1.71 1.31 1.10 0.79 -
P/RPS 0.23 0.33 0.73 0.35 0.38 0.42 0.55 -44.04%
P/EPS 8.33 9.88 17.87 6.83 6.21 10.77 13.56 -27.71%
EY 12.00 10.12 5.60 14.64 16.11 9.28 7.38 38.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.47 0.83 0.65 0.46 0.34 9.56%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 25/05/18 27/02/18 23/11/17 24/08/17 25/05/17 -
Price 0.42 0.68 0.78 1.40 1.32 1.14 1.20 -
P/RPS 0.16 0.38 0.76 0.29 0.38 0.43 0.83 -66.59%
P/EPS 5.64 11.20 18.58 5.59 6.26 11.17 20.59 -57.78%
EY 17.72 8.93 5.38 17.88 15.98 8.96 4.86 136.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.49 0.68 0.65 0.48 0.52 -36.97%

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