[MASTEEL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -31.38%
YoY- -534.4%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,530,570 1,387,909 1,149,081 1,158,708 1,413,018 1,364,640 1,329,308 2.37%
PBT 38,648 72,240 28,060 -59,789 29,229 33,213 28,738 5.05%
Tax 3,452 12,216 -5,398 -5,556 -14,186 -2,029 -538 -
NP 42,100 84,456 22,661 -65,345 15,042 31,184 28,200 6.90%
-
NP to SH 42,100 84,456 22,661 -65,345 15,042 31,184 28,200 6.90%
-
Tax Rate -8.93% -16.91% 19.24% - 48.53% 6.11% 1.87% -
Total Cost 1,488,470 1,303,453 1,126,420 1,224,053 1,397,976 1,333,456 1,301,108 2.26%
-
Net Worth 678,849 609,404 542,322 521,832 544,033 548,258 520,323 4.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 1,486 1,450 - -
Div Payout % - - - - 9.88% 4.65% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 678,849 609,404 542,322 521,832 544,033 548,258 520,323 4.53%
NOSH 427,239 300,199 242,108 240,475 222,964 217,562 210,657 12.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.75% 6.09% 1.97% -5.64% 1.06% 2.29% 2.12% -
ROE 6.20% 13.86% 4.18% -12.52% 2.77% 5.69% 5.42% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 360.74 462.33 474.61 481.84 633.74 627.24 631.03 -8.89%
EPS 9.92 28.13 9.36 -27.17 6.75 14.33 13.39 -4.87%
DPS 0.00 0.00 0.00 0.00 0.67 0.67 0.00 -
NAPS 1.60 2.03 2.24 2.17 2.44 2.52 2.47 -6.97%
Adjusted Per Share Value based on latest NOSH - 240,428
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 225.49 204.47 169.29 170.70 208.17 201.04 195.84 2.37%
EPS 6.20 12.44 3.34 -9.63 2.22 4.59 4.15 6.91%
DPS 0.00 0.00 0.00 0.00 0.22 0.21 0.00 -
NAPS 1.0001 0.8978 0.799 0.7688 0.8015 0.8077 0.7666 4.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.62 1.31 0.95 0.375 1.02 0.98 0.94 -
P/RPS 0.17 0.28 0.20 0.08 0.16 0.16 0.15 2.10%
P/EPS 6.25 4.66 10.15 -1.38 15.12 6.84 7.02 -1.91%
EY 16.00 21.48 9.85 -72.46 6.61 14.63 14.24 1.96%
DY 0.00 0.00 0.00 0.00 0.65 0.68 0.00 -
P/NAPS 0.39 0.65 0.42 0.17 0.42 0.39 0.38 0.43%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 25/11/16 25/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.42 1.32 0.82 0.355 0.985 1.07 0.86 -
P/RPS 0.12 0.29 0.17 0.07 0.16 0.17 0.14 -2.53%
P/EPS 4.23 4.69 8.76 -1.31 14.60 7.47 6.42 -6.71%
EY 23.63 21.31 11.41 -76.54 6.85 13.40 15.57 7.19%
DY 0.00 0.00 0.00 0.00 0.68 0.62 0.00 -
P/NAPS 0.26 0.65 0.37 0.16 0.40 0.42 0.35 -4.83%

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