[MASTEEL] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -42.88%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,312,254 1,342,273 1,496,853 1,570,253 1,583,266 1,549,336 1,463,257 -7.02%
PBT -45,237 -26,576 4,840 45,689 65,733 73,172 70,882 -
Tax 7,171 6,884 1,868 -1,998 10,756 5,924 4,575 35.04%
NP -38,066 -19,692 6,708 43,691 76,489 79,096 75,457 -
-
NP to SH -38,066 -19,692 6,708 43,691 76,489 79,096 75,457 -
-
Tax Rate - - -38.60% 4.37% -16.36% -8.10% -6.45% -
Total Cost 1,350,320 1,361,965 1,490,145 1,526,562 1,506,777 1,470,240 1,387,800 -1.81%
-
Net Worth 634,091 646,858 659,511 678,849 677,473 671,336 618,060 1.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 634,091 646,858 659,511 678,849 677,473 671,336 618,060 1.72%
NOSH 427,329 427,329 427,329 427,239 427,239 427,239 315,630 22.45%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.90% -1.47% 0.45% 2.78% 4.83% 5.11% 5.16% -
ROE -6.00% -3.04% 1.02% 6.44% 11.29% 11.78% 12.21% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 308.36 315.41 351.79 370.10 373.92 366.95 485.34 -26.15%
EPS -8.94 -4.63 1.58 10.30 18.06 18.73 25.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.52 1.55 1.60 1.60 1.59 2.05 -19.20%
Adjusted Per Share Value based on latest NOSH - 427,239
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 193.32 197.75 220.52 231.33 233.25 228.25 215.57 -7.02%
EPS -5.61 -2.90 0.99 6.44 11.27 11.65 11.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9342 0.953 0.9716 1.0001 0.9981 0.989 0.9105 1.73%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.48 0.485 0.385 0.62 0.60 0.75 1.71 -
P/RPS 0.16 0.15 0.11 0.17 0.16 0.20 0.35 -40.74%
P/EPS -5.37 -10.48 24.42 6.02 3.32 4.00 6.83 -
EY -18.64 -9.54 4.09 16.61 30.11 24.98 14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.25 0.39 0.38 0.47 0.83 -47.12%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 29/11/18 29/08/18 25/05/18 27/02/18 -
Price 0.405 0.435 0.425 0.42 0.68 0.78 1.40 -
P/RPS 0.13 0.14 0.12 0.11 0.18 0.21 0.29 -41.51%
P/EPS -4.53 -9.40 26.96 4.08 3.76 4.16 5.59 -
EY -22.09 -10.64 3.71 24.52 26.57 24.02 17.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.27 0.26 0.43 0.49 0.68 -46.06%

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