[MASTEEL] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 11.05%
YoY- -177.5%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,795,590 1,488,576 1,360,613 1,194,376 1,570,253 1,385,879 1,136,474 7.91%
PBT 31,475 43,485 -25,798 -47,090 45,689 60,403 19,493 8.30%
Tax -2,047 -14,804 3,548 13,230 -1,998 6,970 -3,893 -10.15%
NP 29,428 28,681 -22,250 -33,860 43,691 67,373 15,600 11.15%
-
NP to SH 29,428 28,681 -22,250 -33,860 43,691 67,373 15,600 11.15%
-
Tax Rate 6.50% 34.04% - - 4.37% -11.54% 19.97% -
Total Cost 1,766,162 1,459,895 1,382,863 1,228,236 1,526,562 1,318,506 1,120,874 7.86%
-
Net Worth 861,249 742,493 708,324 723,460 678,849 609,472 545,945 7.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 861,249 742,493 708,324 723,460 678,849 609,472 545,945 7.89%
NOSH 679,109 679,109 452,739 427,329 427,239 300,232 243,725 18.61%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.64% 1.93% -1.64% -2.83% 2.78% 4.86% 1.37% -
ROE 3.42% 3.86% -3.14% -4.68% 6.44% 11.05% 2.86% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 264.78 328.79 305.42 280.66 370.10 461.60 466.29 -8.99%
EPS 4.34 6.33 -4.99 -7.96 10.30 22.44 6.40 -6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.64 1.59 1.70 1.60 2.03 2.24 -9.02%
Adjusted Per Share Value based on latest NOSH - 427,329
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 264.53 219.30 200.45 175.96 231.33 204.17 167.43 7.91%
EPS 4.34 4.23 -3.28 -4.99 6.44 9.93 2.30 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2688 1.0939 1.0435 1.0658 1.0001 0.8979 0.8043 7.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.255 0.42 0.29 0.40 0.62 1.31 0.95 -
P/RPS 0.10 0.13 0.09 0.14 0.17 0.28 0.20 -10.90%
P/EPS 5.88 6.63 -5.81 -5.03 6.02 5.84 14.84 -14.29%
EY 17.02 15.08 -17.22 -19.89 16.61 17.13 6.74 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.18 0.24 0.39 0.65 0.42 -11.62%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 20/11/20 21/11/19 29/11/18 23/11/17 25/11/16 -
Price 0.39 0.35 0.325 0.345 0.42 1.32 0.82 -
P/RPS 0.15 0.11 0.11 0.12 0.11 0.29 0.18 -2.99%
P/EPS 8.99 5.52 -6.51 -4.34 4.08 5.88 12.81 -5.72%
EY 11.13 18.10 -15.37 -23.06 24.52 17.00 7.81 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.20 0.20 0.26 0.65 0.37 -2.90%

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