[MASTEEL] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 45.04%

YoY- 4.18%

Quarter Report

MASTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	792,872	593,266	574,897	759,496	639,487	586,360	567,593	5.72%
YoY %	33.65%	3.20%	-24.31%	18.77%	9.06%	3.31%	-	-
Horiz. %	139.69%	104.52%	101.29%	133.81%	112.67%	103.31%	100.00%	-
PBT	27,981	-34,091	-25,041	25,036	30,185	18,515	-22,392	-
YoY %	182.08%	-36.14%	-200.02%	-17.06%	63.03%	182.69%	-	-
Horiz. %	-124.96%	152.25%	111.83%	-111.81%	-134.80%	-82.69%	100.00%	-
Tax	-10,200	7,388	5,971	668	-5,513	-2,763	-2,477	26.57%
YoY %	-238.06%	23.73%	793.86%	112.12%	-99.53%	-11.55%	-	-
Horiz. %	411.79%	-298.26%	-241.06%	-26.97%	222.57%	111.55%	100.00%	-
NP	17,781	-26,703	-19,070	25,704	24,672	15,752	-24,869	-
YoY %	166.59%	-40.03%	-174.19%	4.18%	56.63%	163.34%	-	-
Horiz. %	-71.50%	107.37%	76.68%	-103.36%	-99.21%	-63.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,781	-26,703	-19,070	25,704	24,672	15,752	-24,869	-
YoY %	166.59%	-40.03%	-174.19%	4.18%	56.63%	163.34%	-	-
Horiz. %	-71.50%	107.37%	76.68%	-103.36%	-99.21%	-63.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.45%	-	-	-2.67%	18.26%	14.92%	-	-
YoY %	0.00%	-	-	-114.62%	22.39%	0.00%	-	-
Horiz. %	244.30%	-	-	-17.90%	122.39%	100.00%	-	-
Total Cost	775,091	619,969	593,967	733,792	614,815	570,608	592,462	4.57%
YoY %	25.02%	4.38%	-19.06%	19.35%	7.75%	-3.69%	-	-
Horiz. %	130.83%	104.64%	100.25%	123.85%	103.77%	96.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,493	706,043	634,091	677,473	572,699	542,004	543,636	5.32%
YoY %	5.16%	11.35%	-6.40%	18.29%	5.66%	-0.30%	-	-
Horiz. %	136.58%	129.87%	116.64%	124.62%	105.35%	99.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	742,493	706,043	634,091	677,473	572,699	542,004	543,636	5.32%
YoY %	5.16%	11.35%	-6.40%	18.29%	5.66%	-0.30%	-	-
Horiz. %	136.58%	129.87%	116.64%	124.62%	105.35%	99.70%	100.00%	-
NOSH	452,739	452,739	427,329	427,239	241,645	241,966	238,437	11.26%
YoY %	0.00%	5.95%	0.02%	76.80%	-0.13%	1.48%	-	-
Horiz. %	189.88%	189.88%	179.22%	179.18%	101.35%	101.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	2.24%	-4.50%	-3.32%	3.38%	3.86%	2.69%	-4.38%	-
YoY %	149.78%	-35.54%	-198.22%	-12.44%	43.49%	161.42%	-	-
Horiz. %	-51.14%	102.74%	75.80%	-77.17%	-88.13%	-61.42%	100.00%	-
ROE	2.39%	-3.78%	-3.01%	3.79%	4.31%	2.91%	-4.57%	-
YoY %	163.23%	-25.58%	-179.42%	-12.06%	48.11%	163.68%	-	-
Horiz. %	-52.30%	82.71%	65.86%	-82.93%	-94.31%	-63.68%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	175.13	134.44	135.09	179.37	264.64	242.33	238.05	-4.98%
YoY %	30.27%	-0.48%	-24.69%	-32.22%	9.21%	1.80%	-	-
Horiz. %	73.57%	56.48%	56.75%	75.35%	111.17%	101.80%	100.00%	-
EPS	3.93	-6.05	-4.48	6.07	10.21	6.51	-10.43	-
YoY %	164.96%	-35.04%	-173.81%	-40.55%	56.84%	162.42%	-	-
Horiz. %	-37.68%	58.01%	42.95%	-58.20%	-97.89%	-62.42%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.64	1.60	1.49	1.60	2.37	2.24	2.28	-5.33%
YoY %	2.50%	7.38%	-6.88%	-32.49%	5.80%	-1.75%	-	-
Horiz. %	71.93%	70.18%	65.35%	70.18%	103.95%	98.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 427,239
RPS	116.81	87.40	84.70	111.89	94.21	86.38	83.62	5.72%
YoY %	33.65%	3.19%	-24.30%	18.77%	9.06%	3.30%	-	-
Horiz. %	139.69%	104.52%	101.29%	133.81%	112.66%	103.30%	100.00%	-
EPS	2.62	-3.93	-2.81	3.79	3.63	2.32	-3.66	-
YoY %	166.67%	-39.86%	-174.14%	4.41%	56.47%	163.39%	-	-
Horiz. %	-71.58%	107.38%	76.78%	-103.55%	-99.18%	-63.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0939	1.0402	0.9342	0.9981	0.8437	0.7985	0.8009	5.32%
YoY %	5.16%	11.35%	-6.40%	18.30%	5.66%	-0.30%	-	-
Horiz. %	136.58%	129.88%	116.64%	124.62%	105.34%	99.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.495	0.30	0.48	0.60	1.10	0.51	0.62	-
P/RPS	0.28	0.22	0.36	0.33	0.42	0.21	0.26	1.24%
YoY %	27.27%	-38.89%	9.09%	-21.43%	100.00%	-19.23%	-	-
Horiz. %	107.69%	84.62%	138.46%	126.92%	161.54%	80.77%	100.00%	-
P/EPS	12.60	-4.96	-10.71	9.88	10.77	7.83	-5.94	-
YoY %	354.03%	53.69%	-208.40%	-8.26%	37.55%	231.82%	-	-
Horiz. %	-212.12%	83.50%	180.30%	-166.33%	-181.31%	-131.82%	100.00%	-
EY	7.93	-20.17	-9.34	10.12	9.28	12.76	-16.82	-
YoY %	139.32%	-115.95%	-192.29%	9.05%	-27.27%	175.86%	-	-
Horiz. %	-47.15%	119.92%	55.53%	-60.17%	-55.17%	-75.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.19	0.32	0.38	0.46	0.23	0.27	1.76%
YoY %	57.89%	-40.62%	-15.79%	-17.39%	100.00%	-14.81%	-	-
Horiz. %	111.11%	70.37%	118.52%	140.74%	170.37%	85.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	28/08/20	30/08/19	29/08/18	24/08/17	25/08/16	28/08/15	-
Price	0.415	0.305	0.405	0.68	1.14	0.68	0.39	-
P/RPS	0.24	0.23	0.30	0.38	0.43	0.28	0.16	6.98%
YoY %	4.35%	-23.33%	-21.05%	-11.63%	53.57%	75.00%	-	-
Horiz. %	150.00%	143.75%	187.50%	237.50%	268.75%	175.00%	100.00%	-
P/EPS	10.57	-5.04	-9.04	11.20	11.17	10.45	-3.74	-
YoY %	309.72%	44.25%	-180.71%	0.27%	6.89%	379.41%	-	-
Horiz. %	-282.62%	134.76%	241.71%	-299.47%	-298.66%	-279.41%	100.00%	-
EY	9.46	-19.84	-11.06	8.93	8.96	9.57	-26.74	-
YoY %	147.68%	-79.39%	-223.85%	-0.33%	-6.37%	135.79%	-	-
Horiz. %	-35.38%	74.20%	41.36%	-33.40%	-33.51%	-35.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.19	0.27	0.43	0.48	0.30	0.17	6.63%
YoY %	31.58%	-29.63%	-37.21%	-10.42%	60.00%	76.47%	-	-
Horiz. %	147.06%	111.76%	158.82%	252.94%	282.35%	176.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos