[MASTEEL] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -68.21%
YoY- -398.44%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,570,253 1,385,879 1,136,474 1,261,200 1,411,725 1,338,689 1,333,636 2.75%
PBT 45,689 60,403 19,493 -38,654 25,969 27,792 7,010 36.65%
Tax -1,998 6,970 -3,893 -5,838 -11,061 -1,674 810 -
NP 43,691 67,373 15,600 -44,492 14,908 26,118 7,820 33.19%
-
NP to SH 43,691 67,373 15,600 -44,492 14,908 26,118 7,820 33.19%
-
Tax Rate 4.37% -11.54% 19.97% - 42.59% 6.02% -11.55% -
Total Cost 1,526,562 1,318,506 1,120,874 1,305,692 1,396,817 1,312,571 1,325,816 2.37%
-
Net Worth 678,849 609,472 545,945 521,729 545,022 548,693 520,622 4.52%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 4,291 - -
Div Payout % - - - - - 16.43% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 678,849 609,472 545,945 521,729 545,022 548,693 520,622 4.52%
NOSH 427,239 300,232 243,725 240,428 223,369 217,735 210,778 12.49%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.78% 4.86% 1.37% -3.53% 1.06% 1.95% 0.59% -
ROE 6.44% 11.05% 2.86% -8.53% 2.74% 4.76% 1.50% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 370.10 461.60 466.29 524.56 632.01 614.82 632.72 -8.54%
EPS 10.30 22.44 6.40 -18.51 6.67 12.00 3.71 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
NAPS 1.60 2.03 2.24 2.17 2.44 2.52 2.47 -6.97%
Adjusted Per Share Value based on latest NOSH - 240,428
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 231.33 204.17 167.43 185.80 207.98 197.22 196.48 2.75%
EPS 6.44 9.93 2.30 -6.55 2.20 3.85 1.15 33.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.63 0.00 -
NAPS 1.0001 0.8979 0.8043 0.7686 0.8029 0.8084 0.767 4.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.62 1.31 0.95 0.375 1.02 0.98 0.94 -
P/RPS 0.17 0.28 0.20 0.07 0.16 0.16 0.15 2.10%
P/EPS 6.02 5.84 14.84 -2.03 15.28 8.17 25.34 -21.29%
EY 16.61 17.13 6.74 -49.35 6.54 12.24 3.95 27.03%
DY 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 0.39 0.65 0.42 0.17 0.42 0.39 0.38 0.43%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 25/11/16 25/11/15 27/11/14 29/11/13 30/11/12 -
Price 0.42 1.32 0.82 0.355 0.985 1.07 0.86 -
P/RPS 0.11 0.29 0.18 0.07 0.16 0.17 0.14 -3.93%
P/EPS 4.08 5.88 12.81 -1.92 14.76 8.92 23.18 -25.12%
EY 24.52 17.00 7.81 -52.13 6.78 11.21 4.31 33.59%
DY 0.00 0.00 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.26 0.65 0.37 0.16 0.40 0.42 0.35 -4.83%

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