[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
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 792,872 593,266 574,897 759,496 639,487 586,360 567,593 5.72%
PBT 27,981 -34,091 -25,041 25,036 30,185 18,515 -22,392 -
Tax -10,200 7,388 5,971 668 -5,513 -2,763 -2,477 26.57%
NP 17,781 -26,703 -19,070 25,704 24,672 15,752 -24,869 -
-
NP to SH 17,781 -26,703 -19,070 25,704 24,672 15,752 -24,869 -
-
Tax Rate 36.45% - - -2.67% 18.26% 14.92% - -
Total Cost 775,091 619,969 593,967 733,792 614,815 570,608 592,462 4.57%
-
Net Worth 742,493 706,043 634,091 677,473 572,699 542,004 543,636 5.32%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 742,493 706,043 634,091 677,473 572,699 542,004 543,636 5.32%
NOSH 452,739 452,739 427,329 427,239 241,645 241,966 238,437 11.26%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.24% -4.50% -3.32% 3.38% 3.86% 2.69% -4.38% -
ROE 2.39% -3.78% -3.01% 3.79% 4.31% 2.91% -4.57% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 175.13 134.44 135.09 179.37 264.64 242.33 238.05 -4.98%
EPS 3.93 -6.05 -4.48 6.07 10.21 6.51 -10.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.49 1.60 2.37 2.24 2.28 -5.33%
Adjusted Per Share Value based on latest NOSH - 427,239
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 114.48 85.66 83.00 109.66 92.33 84.66 81.95 5.72%
EPS 2.57 -3.86 -2.75 3.71 3.56 2.27 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.072 1.0194 0.9155 0.9781 0.8269 0.7826 0.7849 5.32%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 12.60 -4.96 -10.71 9.88 10.77 7.83 -5.94 -
EY 7.93 -20.17 -9.34 10.12 9.28 12.76 -16.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.32 0.38 0.46 0.23 0.27 1.76%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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%
P/EPS 10.57 -5.04 -9.04 11.20 11.17 10.45 -3.74 -
EY 9.46 -19.84 -11.06 8.93 8.96 9.57 -26.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.27 0.43 0.48 0.30 0.17 6.63%

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