[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -34.28%
YoY- 177.44%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,463,257 1,040,932 639,487 348,723 1,206,758 861,811 586,360 83.67%
PBT 70,882 54,180 30,185 17,682 25,970 21,045 18,515 144.12%
Tax 4,575 9,162 -5,513 -3,599 -4,540 -4,049 -2,763 -
NP 75,457 63,342 24,672 14,083 21,430 16,996 15,752 183.35%
-
NP to SH 75,457 63,342 24,672 14,083 21,430 16,996 15,752 183.35%
-
Tax Rate -6.45% -16.91% 18.26% 20.35% 17.48% 19.24% 14.92% -
Total Cost 1,387,800 977,590 614,815 334,640 1,185,328 844,815 570,608 80.56%
-
Net Worth 618,060 609,404 572,699 560,658 543,741 542,322 542,004 9.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 618,060 609,404 572,699 560,658 543,741 542,322 542,004 9.12%
NOSH 315,630 300,199 241,645 244,508 244,508 242,108 241,966 19.32%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.16% 6.09% 3.86% 4.04% 1.78% 1.97% 2.69% -
ROE 12.21% 10.39% 4.31% 2.51% 3.94% 3.13% 2.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 485.34 346.75 264.64 144.30 499.36 355.96 242.33 58.68%
EPS 25.03 21.10 10.21 5.83 8.87 7.02 6.51 144.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.03 2.37 2.32 2.25 2.24 2.24 -5.72%
Adjusted Per Share Value based on latest NOSH - 244,508
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 215.57 153.35 94.21 51.37 177.78 126.96 86.38 83.67%
EPS 11.12 9.33 3.63 2.07 3.16 2.50 2.32 183.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9105 0.8978 0.8437 0.826 0.8011 0.799 0.7985 9.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.71 1.31 1.10 0.79 0.83 0.95 0.51 -
P/RPS 0.35 0.38 0.42 0.55 0.17 0.27 0.21 40.44%
P/EPS 6.83 6.21 10.77 13.56 9.36 13.53 7.83 -8.68%
EY 14.64 16.11 9.28 7.38 10.68 7.39 12.76 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.46 0.34 0.37 0.42 0.23 134.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 25/08/16 -
Price 1.40 1.32 1.14 1.20 0.84 0.82 0.68 -
P/RPS 0.29 0.38 0.43 0.83 0.17 0.23 0.28 2.36%
P/EPS 5.59 6.26 11.17 20.59 9.47 11.68 10.45 -34.02%
EY 17.88 15.98 8.96 4.86 10.56 8.56 9.57 51.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.48 0.52 0.37 0.37 0.30 72.29%

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