[MASTEEL] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 139.82%
YoY- 147.4%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,120,888 1,739,208 1,394,892 1,272,044 1,301,588 1,350,712 1,320,160 -2.68%
PBT -45,776 79,888 70,728 25,468 -39,600 88,872 15,104 -
Tax 11,064 -9,000 -14,396 -5,164 -3,236 -1,544 -904 -
NP -34,712 70,888 56,332 20,304 -42,836 87,328 14,200 -
-
NP to SH -34,712 70,888 56,332 20,304 -42,836 87,328 14,200 -
-
Tax Rate - 11.27% 20.35% 20.28% - 1.74% 5.99% -
Total Cost 1,155,600 1,668,320 1,338,560 1,251,740 1,344,424 1,263,384 1,305,960 -2.01%
-
Net Worth 646,858 671,336 560,658 529,354 557,908 559,829 529,233 3.39%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 646,858 671,336 560,658 529,354 557,908 559,829 529,233 3.39%
NOSH 427,329 427,239 244,508 241,714 236,401 221,276 217,791 11.88%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -3.10% 4.08% 4.04% 1.60% -3.29% 6.47% 1.08% -
ROE -5.37% 10.56% 10.05% 3.84% -7.68% 15.60% 2.68% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 263.39 411.92 577.21 526.26 550.58 610.42 606.16 -12.96%
EPS -8.16 16.80 23.32 8.40 -18.12 13.16 6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.59 2.32 2.19 2.36 2.53 2.43 -7.51%
Adjusted Per Share Value based on latest NOSH - 241,714
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 161.84 251.11 201.40 183.66 187.93 195.02 190.61 -2.68%
EPS -5.01 10.23 8.13 2.93 -6.18 12.61 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9339 0.9693 0.8095 0.7643 0.8055 0.8083 0.7641 3.39%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.485 0.75 0.79 0.635 0.82 1.01 0.805 -
P/RPS 0.18 0.18 0.14 0.12 0.15 0.17 0.13 5.57%
P/EPS -5.95 4.47 3.39 7.56 -4.53 2.56 12.35 -
EY -16.82 22.39 29.51 13.23 -22.10 39.07 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.34 0.29 0.35 0.40 0.33 -0.51%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 25/05/18 25/05/17 25/05/16 02/07/15 28/05/14 31/05/13 -
Price 0.435 0.78 1.20 0.56 0.62 1.00 0.93 -
P/RPS 0.17 0.19 0.21 0.11 0.11 0.16 0.15 2.10%
P/EPS -5.33 4.65 5.15 6.67 -3.42 2.53 14.26 -
EY -18.75 21.52 19.43 15.00 -29.23 39.47 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.49 0.52 0.26 0.26 0.40 0.38 -4.40%

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