[MASTEEL] QoQ 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- -68.67%
YoY- 200.55%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 388,432 324,694 434,802 422,325 401,445 290,764 348,723 7.44%
PBT 3,951 5,064 19,972 16,702 23,995 12,503 17,682 -63.14%
Tax 1,921 2,918 -2,250 -4,587 14,675 -1,914 -3,599 -
NP 5,872 7,982 17,722 12,115 38,670 10,589 14,083 -44.15%
-
NP to SH 5,872 7,982 17,722 12,115 38,670 10,589 14,083 -44.15%
-
Tax Rate -48.62% -57.62% 11.27% 27.46% -61.16% 15.31% 20.35% -
Total Cost 382,560 316,712 417,080 410,210 362,775 280,175 334,640 9.32%
-
Net Worth 678,849 677,473 671,336 618,060 609,472 572,966 560,658 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 678,849 677,473 671,336 618,060 609,472 572,966 560,658 13.58%
NOSH 427,239 427,239 427,239 315,630 300,232 241,757 244,508 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 1.51% 2.46% 4.08% 2.87% 9.63% 3.64% 4.04% -
ROE 0.86% 1.18% 2.64% 1.96% 6.34% 1.85% 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 91.55 76.68 102.98 140.08 133.71 120.27 144.30 -26.14%
EPS 1.38 1.89 4.20 4.02 12.88 4.38 5.83 -61.70%
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 56.08 46.88 62.78 60.98 57.96 41.98 50.35 7.44%
EPS 0.85 1.15 2.56 1.75 5.58 1.53 2.03 -44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9801 0.9781 0.9693 0.8924 0.88 0.8273 0.8095 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 0.68 0.78 0.73 1.22 0.98 0.91 0.55 15.17%
P/EPS 44.80 31.83 17.87 42.55 10.17 25.11 13.56 121.66%
EY 2.23 3.14 5.60 2.35 9.83 3.98 7.38 -54.93%
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 0.46 0.89 0.76 1.00 0.99 0.95 0.83 -32.50%
P/EPS 30.35 36.07 18.58 34.84 10.25 26.03 20.59 29.48%
EY 3.30 2.77 5.38 2.87 9.76 3.84 4.86 -22.72%
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