[MASTEEL] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -93.17%
YoY- 102.77%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 417,492 195,626 397,640 349,855 270,554 294,675 280,222 30.35%
PBT 6,038 -29,254 -4,837 2,255 2,098 -13,597 -11,444 -
Tax -2,273 6,723 665 -1,567 7,980 3,205 2,766 -
NP 3,765 -22,531 -4,172 688 10,078 -10,392 -8,678 -
-
NP to SH 3,765 -22,531 -4,172 688 10,078 -10,392 -8,678 -
-
Tax Rate 37.64% - - 69.49% -380.36% - - -
Total Cost 413,727 218,157 401,812 349,167 260,476 305,067 288,900 26.96%
-
Net Worth 708,324 706,043 725,609 729,097 723,460 634,091 646,858 6.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 708,324 706,043 725,609 729,097 723,460 634,091 646,858 6.22%
NOSH 452,739 452,739 452,739 435,389 427,329 427,329 427,329 3.91%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.90% -11.52% -1.05% 0.20% 3.72% -3.53% -3.10% -
ROE 0.53% -3.19% -0.57% 0.09% 1.39% -1.64% -1.34% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 93.72 44.33 90.97 82.05 63.58 69.24 65.85 26.44%
EPS 0.85 -5.11 -0.95 0.16 2.37 -2.44 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.60 1.66 1.71 1.70 1.49 1.52 3.03%
Adjusted Per Share Value based on latest NOSH - 435,389
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 60.28 28.24 57.41 50.51 39.06 42.55 40.46 30.35%
EPS 0.54 -3.25 -0.60 0.10 1.46 -1.50 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0227 1.0194 1.0476 1.0527 1.0445 0.9155 0.9339 6.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.29 0.30 0.235 0.44 0.40 0.48 0.485 -
P/RPS 0.31 0.68 0.26 0.54 0.63 0.69 0.74 -43.92%
P/EPS 34.31 -5.88 -24.62 272.68 16.89 -19.66 -23.78 -
EY 2.91 -17.02 -4.06 0.37 5.92 -5.09 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.14 0.26 0.24 0.32 0.32 -31.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 28/08/20 12/06/20 21/02/20 21/11/19 30/08/19 30/05/19 -
Price 0.325 0.305 0.325 0.395 0.345 0.405 0.435 -
P/RPS 0.35 0.69 0.36 0.48 0.54 0.58 0.66 -34.40%
P/EPS 38.46 -5.97 -34.05 244.79 14.57 -16.59 -21.33 -
EY 2.60 -16.74 -2.94 0.41 6.86 -6.03 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.20 0.23 0.20 0.27 0.29 -21.88%

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