[MASTEEL] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 54.26%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,790,965 1,597,310 1,425,609 1,312,724 1,342,273 1,549,336 1,237,470 6.35%
PBT 9,384 42,796 1,827 -14,081 -26,576 73,172 38,583 -20.98%
Tax -2,919 -5,474 -3,988 10,283 6,884 5,924 -8,549 -16.39%
NP 6,465 37,322 -2,161 -3,798 -19,692 79,096 30,034 -22.57%
-
NP to SH 6,465 37,322 -2,161 -3,798 -19,692 79,096 30,034 -22.57%
-
Tax Rate 31.11% 12.79% 218.28% - - -8.10% 22.16% -
Total Cost 1,784,500 1,559,988 1,427,770 1,316,522 1,361,965 1,470,240 1,207,436 6.72%
-
Net Worth 860,131 854,467 724,010 725,609 646,858 671,336 560,658 7.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 860,131 854,467 724,010 725,609 646,858 671,336 560,658 7.38%
NOSH 679,109 679,109 452,739 452,739 427,329 427,239 244,508 18.55%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.36% 2.34% -0.15% -0.29% -1.47% 5.11% 2.43% -
ROE 0.75% 4.37% -0.30% -0.52% -3.04% 11.78% 5.36% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 264.44 235.54 317.02 300.32 315.41 366.95 512.06 -10.42%
EPS 0.95 5.50 -0.48 -0.87 -4.63 18.73 12.43 -34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.61 1.66 1.52 1.59 2.32 -9.55%
Adjusted Per Share Value based on latest NOSH - 452,739
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 258.58 230.62 205.83 189.53 193.80 223.70 178.67 6.35%
EPS 0.93 5.39 -0.31 -0.55 -2.84 11.42 4.34 -22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 1.2337 1.0453 1.0476 0.9339 0.9693 0.8095 7.39%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.33 0.325 0.56 0.235 0.485 0.75 0.79 -
P/RPS 0.12 0.14 0.18 0.08 0.15 0.20 0.15 -3.64%
P/EPS 34.57 5.91 -116.53 -27.05 -10.48 4.00 6.36 32.58%
EY 2.89 16.93 -0.86 -3.70 -9.54 24.98 15.73 -24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.35 0.14 0.32 0.47 0.34 -4.37%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 12/06/20 30/05/19 25/05/18 25/05/17 -
Price 0.305 0.325 0.655 0.325 0.435 0.78 1.20 -
P/RPS 0.12 0.14 0.21 0.11 0.14 0.21 0.23 -10.27%
P/EPS 31.95 5.91 -136.30 -37.40 -9.40 4.16 9.66 22.05%
EY 3.13 16.93 -0.73 -2.67 -10.64 24.02 10.36 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.41 0.20 0.29 0.49 0.52 -12.08%

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