[MASTEEL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -132.23%
YoY- -243.08%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 759,496 639,487 586,360 567,593 697,666 672,299 684,047 1.75%
PBT 25,036 30,185 18,515 -22,392 18,456 14,633 14,002 10.16%
Tax 668 -5,513 -2,763 -2,477 -1,075 -956 108 35.46%
NP 25,704 24,672 15,752 -24,869 17,381 13,677 14,110 10.50%
-
NP to SH 25,704 24,672 15,752 -24,869 17,381 13,677 14,110 10.50%
-
Tax Rate -2.67% 18.26% 14.92% - 5.82% 6.53% -0.77% -
Total Cost 733,792 614,815 570,608 592,462 680,285 658,622 669,937 1.52%
-
Net Worth 677,473 572,699 542,004 543,636 569,034 537,077 511,750 4.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 1,087 - -
Div Payout % - - - - - 7.95% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 677,473 572,699 542,004 543,636 569,034 537,077 511,750 4.78%
NOSH 427,239 241,645 241,966 238,437 221,414 217,440 210,597 12.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.38% 3.86% 2.69% -4.38% 2.49% 2.03% 2.06% -
ROE 3.79% 4.31% 2.91% -4.57% 3.05% 2.55% 2.76% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 179.37 264.64 242.33 238.05 315.10 309.19 324.81 -9.41%
EPS 6.07 10.21 6.51 -10.43 7.85 6.29 6.70 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.60 2.37 2.24 2.28 2.57 2.47 2.43 -6.72%
Adjusted Per Share Value based on latest NOSH - 238,367
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 111.89 94.21 86.38 83.62 102.78 99.04 100.78 1.75%
EPS 3.79 3.63 2.32 -3.66 2.56 2.01 2.08 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.9981 0.8437 0.7985 0.8009 0.8383 0.7912 0.7539 4.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 1.10 0.51 0.62 0.99 1.01 1.00 -
P/RPS 0.33 0.42 0.21 0.26 0.31 0.33 0.31 1.04%
P/EPS 9.88 10.77 7.83 -5.94 12.61 16.06 14.93 -6.64%
EY 10.12 9.28 12.76 -16.82 7.93 6.23 6.70 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.38 0.46 0.23 0.27 0.39 0.41 0.41 -1.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 28/08/15 27/08/14 30/08/13 29/08/12 -
Price 0.68 1.14 0.68 0.39 1.11 0.925 0.95 -
P/RPS 0.38 0.43 0.28 0.16 0.35 0.30 0.29 4.60%
P/EPS 11.20 11.17 10.45 -3.74 14.14 14.71 14.18 -3.85%
EY 8.93 8.96 9.57 -26.74 7.07 6.80 7.05 4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 0.43 0.48 0.30 0.17 0.43 0.37 0.39 1.63%

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