[MASTEEL] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -12.41%
YoY- 56.63%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,186,532 1,149,794 1,518,992 1,278,974 1,172,720 1,135,186 1,395,332 -2.66%
PBT -68,182 -50,082 50,072 60,370 37,030 -44,784 36,912 -
Tax 14,776 11,942 1,336 -11,026 -5,526 -4,954 -2,150 -
NP -53,406 -38,140 51,408 49,344 31,504 -49,738 34,762 -
-
NP to SH -53,406 -38,140 51,408 49,344 31,504 -49,738 34,762 -
-
Tax Rate - - -2.67% 18.26% 14.92% - 5.82% -
Total Cost 1,239,938 1,187,934 1,467,584 1,229,630 1,141,216 1,184,924 1,360,570 -1.53%
-
Net Worth 706,043 634,091 677,473 572,699 542,004 543,636 569,034 3.65%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 706,043 634,091 677,473 572,699 542,004 543,636 569,034 3.65%
NOSH 452,739 427,329 427,239 241,645 241,966 238,437 221,414 12.64%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.50% -3.32% 3.38% 3.86% 2.69% -4.38% 2.49% -
ROE -7.56% -6.01% 7.59% 8.62% 5.81% -9.15% 6.11% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 268.89 270.18 358.74 529.28 484.66 476.09 630.19 -13.22%
EPS -12.10 -8.96 12.14 20.42 13.02 -20.86 15.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.60 2.37 2.24 2.28 2.57 -7.58%
Adjusted Per Share Value based on latest NOSH - 241,757
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 171.31 166.01 219.31 184.66 169.32 163.90 201.46 -2.66%
EPS -7.71 -5.51 7.42 7.12 4.55 -7.18 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0194 0.9155 0.9781 0.8269 0.7826 0.7849 0.8216 3.65%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.30 0.48 0.60 1.10 0.51 0.62 0.99 -
P/RPS 0.11 0.18 0.17 0.21 0.11 0.13 0.16 -6.04%
P/EPS -2.48 -5.36 4.94 5.39 3.92 -2.97 6.31 -
EY -40.34 -18.67 20.24 18.56 25.53 -33.65 15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.32 0.38 0.46 0.23 0.27 0.39 -11.28%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 29/08/18 24/08/17 25/08/16 28/08/15 27/08/14 -
Price 0.305 0.405 0.68 1.14 0.68 0.39 1.11 -
P/RPS 0.11 0.15 0.19 0.22 0.14 0.08 0.18 -7.87%
P/EPS -2.52 -4.52 5.60 5.58 5.22 -1.87 7.07 -
EY -39.68 -22.13 17.85 17.91 19.15 -53.49 14.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.43 0.48 0.30 0.17 0.43 -12.71%

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