[MASTEEL] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 91.81%
YoY- -143.77%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 275,451 268,349 318,011 274,664 301,438 242,196 325,397 -10.48%
PBT 2,529 12,149 6,367 -2,131 -22,449 -12,491 -9,900 -
Tax -1,286 -1,472 -1,291 155 -1,690 -1,668 -809 36.09%
NP 1,243 10,677 5,076 -1,976 -24,139 -14,159 -10,709 -
-
NP to SH 1,243 10,677 5,076 -1,976 -24,139 -14,159 -10,709 -
-
Tax Rate 50.85% 12.12% 20.28% - - - - -
Total Cost 274,208 257,672 312,935 276,640 325,577 256,355 336,106 -12.65%
-
Net Worth 545,945 542,323 529,354 522,917 521,729 543,476 557,908 -1.43%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 545,945 542,323 529,354 522,917 521,729 543,476 557,908 -1.43%
NOSH 243,725 242,108 241,714 240,975 240,428 238,367 236,401 2.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.45% 3.98% 1.60% -0.72% -8.01% -5.85% -3.29% -
ROE 0.23% 1.97% 0.96% -0.38% -4.63% -2.61% -1.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 113.02 110.84 131.56 113.98 125.38 101.61 137.65 -12.28%
EPS 0.51 4.41 2.10 -0.82 -10.04 -5.94 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.24 2.19 2.17 2.17 2.28 2.36 -3.41%
Adjusted Per Share Value based on latest NOSH - 240,975
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 39.77 38.74 45.91 39.66 43.52 34.97 46.98 -10.48%
EPS 0.18 1.54 0.73 -0.29 -3.49 -2.04 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7882 0.783 0.7643 0.755 0.7533 0.7847 0.8055 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.95 0.51 0.635 0.39 0.375 0.62 0.82 -
P/RPS 0.84 0.46 0.48 0.34 0.30 0.61 0.60 25.06%
P/EPS 186.27 11.56 30.24 -47.56 -3.74 -10.44 -18.10 -
EY 0.54 8.65 3.31 -2.10 -26.77 -9.58 -5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.23 0.29 0.18 0.17 0.27 0.35 12.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 25/05/16 24/02/16 25/11/15 28/08/15 02/07/15 -
Price 0.82 0.68 0.56 0.375 0.355 0.39 0.62 -
P/RPS 0.73 0.61 0.43 0.33 0.28 0.38 0.45 37.94%
P/EPS 160.78 15.42 26.67 -45.73 -3.54 -6.57 -13.69 -
EY 0.62 6.49 3.75 -2.19 -28.28 -15.23 -7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.26 0.17 0.16 0.17 0.26 26.43%

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