[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -76.51%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,496,853 1,147,928 759,496 434,802 1,463,257 1,040,932 639,487 76.01%
PBT 4,838 28,986 25,036 19,972 70,882 54,180 30,185 -70.39%
Tax 1,867 2,589 668 -2,250 4,575 9,162 -5,513 -
NP 6,705 31,575 25,704 17,722 75,457 63,342 24,672 -57.94%
-
NP to SH 6,705 31,575 25,704 17,722 75,457 63,342 24,672 -57.94%
-
Tax Rate -38.59% -8.93% -2.67% 11.27% -6.45% -16.91% 18.26% -
Total Cost 1,490,148 1,116,353 733,792 417,080 1,387,800 977,590 614,815 80.14%
-
Net Worth 659,511 678,849 677,473 671,336 618,060 609,404 572,699 9.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 659,511 678,849 677,473 671,336 618,060 609,404 572,699 9.83%
NOSH 427,329 427,239 427,239 427,239 315,630 300,199 241,645 46.08%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.45% 2.75% 3.38% 4.08% 5.16% 6.09% 3.86% -
ROE 1.02% 4.65% 3.79% 2.64% 12.21% 10.39% 4.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 351.79 270.56 179.37 102.98 485.34 346.75 264.64 20.83%
EPS 1.58 7.44 6.07 4.20 25.03 21.10 10.21 -71.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.60 1.60 1.59 2.05 2.03 2.37 -24.59%
Adjusted Per Share Value based on latest NOSH - 427,239
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 220.41 169.03 111.84 64.03 215.47 153.28 94.17 76.01%
EPS 0.99 4.65 3.78 2.61 11.11 9.33 3.63 -57.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9711 0.9996 0.9976 0.9886 0.9101 0.8974 0.8433 9.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.385 0.62 0.60 0.75 1.71 1.31 1.10 -
P/RPS 0.11 0.23 0.33 0.73 0.35 0.38 0.42 -58.96%
P/EPS 24.43 8.33 9.88 17.87 6.83 6.21 10.77 72.38%
EY 4.09 12.00 10.12 5.60 14.64 16.11 9.28 -41.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.39 0.38 0.47 0.83 0.65 0.46 -33.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 25/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.425 0.42 0.68 0.78 1.40 1.32 1.14 -
P/RPS 0.12 0.16 0.38 0.76 0.29 0.38 0.43 -57.19%
P/EPS 26.97 5.64 11.20 18.58 5.59 6.26 11.17 79.68%
EY 3.71 17.72 8.93 5.38 17.88 15.98 8.96 -44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.43 0.49 0.68 0.65 0.48 -31.78%

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