[MASTEEL] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -523.5%
YoY- -305.27%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 270,554 294,675 280,222 348,925 388,432 324,694 434,802 -27.09%
PBT 2,098 -13,597 -11,444 -24,147 3,951 5,064 19,972 -77.70%
Tax 7,980 3,205 2,766 -721 1,921 2,918 -2,250 -
NP 10,078 -10,392 -8,678 -24,868 5,872 7,982 17,722 -31.33%
-
NP to SH 10,078 -10,392 -8,678 -24,868 5,872 7,982 17,722 -31.33%
-
Tax Rate -380.36% - - - -48.62% -57.62% 11.27% -
Total Cost 260,476 305,067 288,900 373,793 382,560 316,712 417,080 -26.91%
-
Net Worth 723,460 634,091 646,858 659,511 678,849 677,473 671,336 5.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 723,460 634,091 646,858 659,511 678,849 677,473 671,336 5.10%
NOSH 427,329 427,329 427,329 427,329 427,239 427,239 427,239 0.01%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.72% -3.53% -3.10% -7.13% 1.51% 2.46% 4.08% -
ROE 1.39% -1.64% -1.34% -3.77% 0.86% 1.18% 2.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 63.58 69.24 65.85 82.01 91.55 76.68 102.98 -27.47%
EPS 2.37 -2.44 -2.04 -5.84 1.38 1.89 4.20 -31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.49 1.52 1.55 1.60 1.60 1.59 4.55%
Adjusted Per Share Value based on latest NOSH - 427,329
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.86 43.41 41.28 51.40 57.22 47.83 64.06 -27.09%
EPS 1.48 -1.53 -1.28 -3.66 0.87 1.18 2.61 -31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0658 0.9342 0.953 0.9716 1.0001 0.9981 0.989 5.10%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.48 0.485 0.385 0.62 0.60 0.75 -
P/RPS 0.63 0.69 0.74 0.47 0.68 0.78 0.73 -9.34%
P/EPS 16.89 -19.66 -23.78 -6.59 44.80 31.83 17.87 -3.68%
EY 5.92 -5.09 -4.20 -15.18 2.23 3.14 5.60 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.32 0.25 0.39 0.38 0.47 -36.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 30/08/19 30/05/19 28/02/19 29/11/18 29/08/18 25/05/18 -
Price 0.345 0.405 0.435 0.425 0.42 0.68 0.78 -
P/RPS 0.54 0.58 0.66 0.52 0.46 0.89 0.76 -20.35%
P/EPS 14.57 -16.59 -21.33 -7.27 30.35 36.07 18.58 -14.95%
EY 6.86 -6.03 -4.69 -13.75 3.30 2.77 5.38 17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.29 0.27 0.26 0.43 0.49 -44.94%

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