[MASTEEL] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 178.24%
YoY- 322.87%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,351,393 2,297,556 2,205,363 2,012,889 1,933,491 1,818,119 1,790,965 19.84%
PBT 31,430 16,921 11,625 6,821 6,096 7,305 9,384 123.36%
Tax -9,090 -8,892 -6,738 -4,421 -813 -887 -2,919 112.80%
NP 22,340 8,029 4,887 2,400 5,283 6,418 6,465 128.04%
-
NP to SH 22,340 8,029 4,887 2,400 5,283 6,418 6,465 128.04%
-
Tax Rate 28.92% 52.55% 57.96% 64.81% 13.34% 12.14% 31.11% -
Total Cost 2,329,053 2,289,527 2,200,476 2,010,489 1,928,208 1,811,701 1,784,500 19.37%
-
Net Worth 889,203 866,904 860,131 860,131 866,904 860,131 860,131 2.23%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 889,203 866,904 860,131 860,131 866,904 860,131 860,131 2.23%
NOSH 678,781 679,109 679,109 679,109 679,109 679,109 679,109 -0.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.95% 0.35% 0.22% 0.12% 0.27% 0.35% 0.36% -
ROE 2.51% 0.93% 0.57% 0.28% 0.61% 0.75% 0.75% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 346.41 339.24 325.63 297.21 285.48 268.45 264.44 19.66%
EPS 3.29 1.19 0.72 0.35 0.78 0.95 0.95 128.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.27 1.27 1.28 1.27 1.27 2.08%
Adjusted Per Share Value based on latest NOSH - 678,781
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 346.41 338.48 324.90 296.54 284.85 267.85 263.85 19.84%
EPS 3.29 1.18 0.72 0.35 0.78 0.95 0.95 128.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.2771 1.2672 1.2672 1.2771 1.2672 1.2672 2.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.325 0.345 0.32 0.33 0.345 0.29 0.33 -
P/RPS 0.09 0.10 0.10 0.11 0.12 0.11 0.12 -17.40%
P/EPS 9.87 29.10 44.35 93.12 44.23 30.60 34.57 -56.54%
EY 10.13 3.44 2.25 1.07 2.26 3.27 2.89 130.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.25 0.26 0.27 0.23 0.26 -2.57%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 31/05/24 28/02/24 27/11/23 30/08/23 25/05/23 -
Price 0.31 0.315 0.315 0.33 0.33 0.335 0.305 -
P/RPS 0.09 0.09 0.10 0.11 0.12 0.12 0.12 -17.40%
P/EPS 9.42 26.57 43.65 93.12 42.31 35.35 31.95 -55.60%
EY 10.62 3.76 2.29 1.07 2.36 2.83 3.13 125.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.26 0.26 0.26 0.24 0.00%

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