[MASTEEL] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
02-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -167.66%
YoY- -149.05%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 434,802 348,723 318,011 325,397 337,678 330,040 339,920 4.18%
PBT 19,972 17,682 6,367 -9,900 22,218 3,776 -4,881 -
Tax -2,250 -3,599 -1,291 -809 -386 -226 0 -
NP 17,722 14,083 5,076 -10,709 21,832 3,550 -4,881 -
-
NP to SH 17,722 14,083 5,076 -10,709 21,832 3,550 -4,881 -
-
Tax Rate 11.27% 20.35% 20.28% - 1.74% 5.99% - -
Total Cost 417,080 334,640 312,935 336,106 315,846 326,490 344,801 3.22%
-
Net Worth 671,336 560,658 529,354 557,908 559,829 529,233 494,411 5.22%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 671,336 560,658 529,354 557,908 559,829 529,233 494,411 5.22%
NOSH 427,239 244,508 241,714 236,401 221,276 217,791 210,387 12.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.08% 4.04% 1.60% -3.29% 6.47% 1.08% -1.44% -
ROE 2.64% 2.51% 0.96% -1.92% 3.90% 0.67% -0.99% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 102.98 144.30 131.56 137.65 152.60 151.54 161.57 -7.22%
EPS 4.20 5.83 2.10 -4.53 3.29 1.63 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 2.32 2.19 2.36 2.53 2.43 2.35 -6.30%
Adjusted Per Share Value based on latest NOSH - 236,401
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 64.06 51.37 46.85 47.94 49.75 48.62 50.08 4.18%
EPS 2.61 2.07 0.75 -1.58 3.22 0.52 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.989 0.826 0.7799 0.8219 0.8248 0.7797 0.7284 5.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.75 0.79 0.635 0.82 1.01 0.805 1.03 -
P/RPS 0.73 0.55 0.48 0.60 0.66 0.53 0.64 2.21%
P/EPS 17.87 13.56 30.24 -18.10 10.24 49.39 -44.40 -
EY 5.60 7.38 3.31 -5.52 9.77 2.02 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.29 0.35 0.40 0.33 0.44 1.10%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 25/05/16 02/07/15 28/05/14 31/05/13 31/05/12 -
Price 0.78 1.20 0.56 0.62 1.00 0.93 1.00 -
P/RPS 0.76 0.83 0.43 0.45 0.66 0.61 0.62 3.44%
P/EPS 18.58 20.59 26.67 -13.69 10.14 57.06 -43.10 -
EY 5.38 4.86 3.75 -7.31 9.87 1.75 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.26 0.26 0.40 0.38 0.43 2.19%

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