[MASTEEL] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -54.57%
YoY- -87.38%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,297,556 2,205,363 2,012,889 1,933,491 1,818,119 1,790,965 1,778,289 18.64%
PBT 16,921 11,625 6,821 6,096 7,305 9,384 25,873 -24.67%
Tax -8,892 -6,738 -4,421 -813 -887 -2,919 -6,850 19.01%
NP 8,029 4,887 2,400 5,283 6,418 6,465 19,023 -43.76%
-
NP to SH 8,029 4,887 2,400 5,283 6,418 6,465 19,023 -43.76%
-
Tax Rate 52.55% 57.96% 64.81% 13.34% 12.14% 31.11% 26.48% -
Total Cost 2,289,527 2,200,476 2,010,489 1,928,208 1,811,701 1,784,500 1,759,266 19.21%
-
Net Worth 866,904 860,131 860,131 866,904 860,131 860,131 860,131 0.52%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 866,904 860,131 860,131 866,904 860,131 860,131 860,131 0.52%
NOSH 679,109 679,109 679,109 679,109 679,109 679,109 679,109 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.35% 0.22% 0.12% 0.27% 0.35% 0.36% 1.07% -
ROE 0.93% 0.57% 0.28% 0.61% 0.75% 0.75% 2.21% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 339.24 325.63 297.21 285.48 268.45 264.44 262.57 18.64%
EPS 1.19 0.72 0.35 0.78 0.95 0.95 2.81 -43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.27 1.28 1.27 1.27 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 679,109
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 331.72 318.41 290.62 279.16 262.50 258.58 256.75 18.64%
EPS 1.16 0.71 0.35 0.76 0.93 0.93 2.75 -43.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.2419 1.2419 1.2516 1.2419 1.2419 1.2419 0.52%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.345 0.32 0.33 0.345 0.29 0.33 0.38 -
P/RPS 0.10 0.10 0.11 0.12 0.11 0.12 0.14 -20.11%
P/EPS 29.10 44.35 93.12 44.23 30.60 34.57 13.53 66.69%
EY 3.44 2.25 1.07 2.26 3.27 2.89 7.39 -39.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.26 0.27 0.23 0.26 0.30 -6.78%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 31/05/24 28/02/24 27/11/23 30/08/23 25/05/23 27/02/23 -
Price 0.315 0.315 0.33 0.33 0.335 0.305 0.335 -
P/RPS 0.09 0.10 0.11 0.12 0.12 0.12 0.13 -21.75%
P/EPS 26.57 43.65 93.12 42.31 35.35 31.95 11.93 70.62%
EY 3.76 2.29 1.07 2.36 2.83 3.13 8.38 -41.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.26 0.26 0.24 0.26 -2.58%

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