[MASTEEL] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 249.37%
YoY- 177.44%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 422,325 401,445 290,764 348,723 344,947 275,451 268,349 35.18%
PBT 16,702 23,995 12,503 17,682 6,223 2,529 12,149 23.56%
Tax -4,587 14,675 -1,914 -3,599 -2,192 -1,286 -1,472 112.90%
NP 12,115 38,670 10,589 14,083 4,031 1,243 10,677 8.76%
-
NP to SH 12,115 38,670 10,589 14,083 4,031 1,243 10,677 8.76%
-
Tax Rate 27.46% -61.16% 15.31% 20.35% 35.22% 50.85% 12.12% -
Total Cost 410,210 362,775 280,175 334,640 340,916 274,208 257,672 36.22%
-
Net Worth 618,060 609,472 572,966 560,658 546,158 545,945 542,323 9.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 618,060 609,472 572,966 560,658 546,158 545,945 542,323 9.07%
NOSH 315,630 300,232 241,757 244,508 244,508 243,725 242,108 19.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.87% 9.63% 3.64% 4.04% 1.17% 0.45% 3.98% -
ROE 1.96% 6.34% 1.85% 2.51% 0.74% 0.23% 1.97% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 140.08 133.71 120.27 144.30 142.74 113.02 110.84 16.84%
EPS 4.02 12.88 4.38 5.83 1.67 0.51 4.41 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.03 2.37 2.32 2.26 2.24 2.24 -5.72%
Adjusted Per Share Value based on latest NOSH - 244,508
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.98 57.96 41.98 50.35 49.80 39.77 38.74 35.20%
EPS 1.75 5.58 1.53 2.03 0.58 0.18 1.54 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8924 0.88 0.8273 0.8095 0.7886 0.7882 0.783 9.08%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.71 1.31 1.10 0.79 0.83 0.95 0.51 -
P/RPS 1.22 0.98 0.91 0.55 0.58 0.84 0.46 91.26%
P/EPS 42.55 10.17 25.11 13.56 49.76 186.27 11.56 137.82%
EY 2.35 9.83 3.98 7.38 2.01 0.54 8.65 -57.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.46 0.34 0.37 0.42 0.23 134.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 25/08/16 -
Price 1.40 1.32 1.14 1.20 0.91 0.82 0.68 -
P/RPS 1.00 0.99 0.95 0.83 0.64 0.73 0.61 38.90%
P/EPS 34.84 10.25 26.03 20.59 54.56 160.78 15.42 71.92%
EY 2.87 9.76 3.84 4.86 1.83 0.62 6.49 -41.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.48 0.52 0.40 0.37 0.30 72.29%

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