[MASTEEL] YoY TTM 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- -3.3%
YoY- 155.42%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,583,118 1,213,675 1,312,254 1,583,266 1,259,885 1,162,461 1,321,861 3.04%
PBT 46,092 -29,738 -45,237 65,733 38,937 -5,485 -12,738 -
Tax -16,331 13,801 7,171 10,756 -8,991 -4,297 -13,713 2.95%
NP 29,761 -15,937 -38,066 76,489 29,946 -9,782 -26,451 -
-
NP to SH 29,761 -15,937 -38,066 76,489 29,946 -9,782 -26,451 -
-
Tax Rate 35.43% - - -16.36% 23.09% - - -
Total Cost 1,553,357 1,229,612 1,350,320 1,506,777 1,229,939 1,172,243 1,348,312 2.38%
-
Net Worth 742,493 706,043 634,091 677,473 572,966 542,323 543,476 5.33%
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 742,493 706,043 634,091 677,473 572,966 542,323 543,476 5.33%
NOSH 452,739 452,739 427,329 427,239 241,757 242,108 238,367 11.27%
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 1.88% -1.31% -2.90% 4.83% 2.38% -0.84% -2.00% -
ROE 4.01% -2.26% -6.00% 11.29% 5.23% -1.80% -4.87% -
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 349.68 275.04 308.36 373.92 521.13 480.14 554.55 -7.39%
EPS 6.57 -3.61 -8.94 18.06 12.39 -4.04 -11.10 -
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 233.23 178.80 193.32 233.25 185.61 171.26 194.74 3.04%
EPS 4.38 -2.35 -5.61 11.27 4.41 -1.44 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0939 1.0402 0.9342 0.9981 0.8441 0.799 0.8007 5.33%
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 0.14 0.11 0.16 0.16 0.21 0.11 0.11 4.09%
P/EPS 7.53 -8.31 -5.37 3.32 8.88 -12.62 -5.59 -
EY 13.28 -12.04 -18.64 30.11 11.26 -7.92 -17.90 -
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 0.12 0.11 0.13 0.18 0.22 0.14 0.07 9.39%
P/EPS 6.31 -8.45 -4.53 3.76 9.20 -16.83 -3.51 -
EY 15.84 -11.84 -22.09 26.57 10.87 -5.94 -28.45 -
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