[MASTEEL] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 111.93%
YoY- 166.59%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,218,997 934,330 894,500 792,872 593,266 574,897 759,496 8.19%
PBT 12,529 2,429 20,997 27,981 -34,091 -25,041 25,036 -10.88%
Tax -5,093 -622 -6,585 -10,200 7,388 5,971 668 -
NP 7,436 1,807 14,412 17,781 -26,703 -19,070 25,704 -18.65%
-
NP to SH 7,436 1,807 14,412 17,781 -26,703 -19,070 25,704 -18.65%
-
Tax Rate 40.65% 25.61% 31.36% 36.45% - - -2.67% -
Total Cost 1,211,561 932,523 880,088 775,091 619,969 593,967 733,792 8.70%
-
Net Worth 866,904 860,131 854,467 742,493 706,043 634,091 677,473 4.19%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 866,904 860,131 854,467 742,493 706,043 634,091 677,473 4.19%
NOSH 679,109 679,109 679,109 452,739 452,739 427,329 427,239 8.02%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.61% 0.19% 1.61% 2.24% -4.50% -3.32% 3.38% -
ROE 0.86% 0.21% 1.69% 2.39% -3.78% -3.01% 3.79% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 179.99 137.96 131.90 175.13 134.44 135.09 179.37 0.05%
EPS 1.10 0.27 2.13 3.93 -6.05 -4.48 6.07 -24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.26 1.64 1.60 1.49 1.60 -3.64%
Adjusted Per Share Value based on latest NOSH - 452,739
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.00 134.90 129.15 114.48 85.66 83.00 109.66 8.19%
EPS 1.07 0.26 2.08 2.57 -3.86 -2.75 3.71 -18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.2419 1.2337 1.072 1.0194 0.9155 0.9781 4.19%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.345 0.29 0.305 0.495 0.30 0.48 0.60 -
P/RPS 0.19 0.21 0.23 0.28 0.22 0.36 0.33 -8.78%
P/EPS 31.42 108.69 14.35 12.60 -4.96 -10.71 9.88 21.24%
EY 3.18 0.92 6.97 7.93 -20.17 -9.34 10.12 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.24 0.30 0.19 0.32 0.38 -5.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 25/08/22 28/09/21 28/08/20 30/08/19 29/08/18 -
Price 0.315 0.335 0.29 0.415 0.305 0.405 0.68 -
P/RPS 0.18 0.24 0.22 0.24 0.23 0.30 0.38 -11.69%
P/EPS 28.69 125.56 13.65 10.57 -5.04 -9.04 11.20 16.95%
EY 3.49 0.80 7.33 9.46 -19.84 -11.06 8.93 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.23 0.25 0.19 0.27 0.43 -8.63%

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