Malaysia Steel Works (KL) Bhd. (KLSE:MASTEEL)
Malaysia
· Delayed Price · Currency is MYR 0.2400
+0.0050 (2.13%)
At close: May 27, 2025
KLSE:MASTEEL Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 2,455 | 2,510 | 2,013 | 1,778 | 1,580 | 1,384 | Upgrade
|
| Revenue Growth (YoY) | 11.32% | 24.69% | 13.19% | 12.57% | 14.18% | 15.75% | Upgrade
|
| Cost of Revenue | 2,348 | 2,400 | 1,924 | 1,663 | 1,461 | 1,343 | Upgrade
|
| Gross Profit | 106.78 | 109.94 | 88.97 | 115.72 | 119.16 | 40.44 | Upgrade
|
| Selling, General & Admin | 80.74 | 78.22 | 61.09 | 75.46 | 66.78 | 47.63 | Upgrade
|
| Other Operating Expenses | -27.61 | -27.61 | -2.93 | -5.36 | -3.82 | -13.43 | Upgrade
|
| Operating Expenses | 53.13 | 50.61 | 58.16 | 70.1 | 62.96 | 34.19 | Upgrade
|
| Operating Income | 53.65 | 59.33 | 30.81 | 45.62 | 56.2 | 6.25 | Upgrade
|
| Interest Expense | -30.48 | -30.84 | -27.59 | -20.62 | -17.96 | -21.99 | Upgrade
|
| Earnings From Equity Investments | 2.44 | 2.11 | 3.6 | 0.93 | 0.15 | -0.24 | Upgrade
|
| Pretax Income | 26.28 | 30.6 | 6.82 | 25.92 | 38.39 | -15.98 | Upgrade
|
| Income Tax Expense | 12.05 | 13.61 | 4.42 | 6.85 | 5.89 | -1.26 | Upgrade
|
| Net Income | 14.23 | 16.99 | 2.4 | 19.07 | 32.5 | -14.73 | Upgrade
|
| Net Income to Common | 14.23 | 16.99 | 2.4 | 19.07 | 32.5 | -14.73 | Upgrade
|
| Net Income Growth | 190.94% | 606.74% | -87.39% | -41.33% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 700 | 682 | 677 | 677 | 679 | 450 | Upgrade
|
| Shares Outstanding (Diluted) | 700 | 682 | 677 | 799 | 841 | 450 | Upgrade
|
| Shares Change (YoY) | 2.19% | 0.64% | -15.25% | -4.95% | 86.96% | 5.48% | Upgrade
|
| EPS (Basic) | 0.02 | 0.02 | 0.00 | 0.03 | 0.05 | -0.03 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.02 | 0.00 | 0.02 | 0.04 | -0.03 | Upgrade
|
| EPS Growth | 186.33% | 611.43% | -85.36% | -38.24% | - | - | Upgrade
|
| Free Cash Flow | -150.76 | -96.37 | -30.89 | -80.57 | -35.42 | 25.25 | Upgrade
|
| Free Cash Flow Per Share | -0.21 | -0.14 | -0.05 | -0.10 | -0.04 | 0.06 | Upgrade
|
| Gross Margin | 4.35% | 4.38% | 4.42% | 6.51% | 7.54% | 2.92% | Upgrade
|
| Operating Margin | 2.19% | 2.36% | 1.53% | 2.56% | 3.56% | 0.45% | Upgrade
|
| Profit Margin | 0.58% | 0.68% | 0.12% | 1.07% | 2.06% | -1.06% | Upgrade
|
| Free Cash Flow Margin | -6.14% | -3.84% | -1.54% | -4.53% | -2.24% | 1.82% | Upgrade
|
| EBITDA | 87.81 | 92.59 | 63.55 | 76.42 | 88.26 | 35.26 | Upgrade
|
| EBITDA Margin | 3.58% | 3.69% | 3.16% | 4.30% | 5.59% | 2.55% | Upgrade
|
| D&A For EBITDA | 34.17 | 33.26 | 32.74 | 30.8 | 32.06 | 29.02 | Upgrade
|
| EBIT | 53.65 | 59.33 | 30.81 | 45.62 | 56.2 | 6.25 | Upgrade
|
| EBIT Margin | 2.19% | 2.36% | 1.53% | 2.56% | 3.56% | 0.45% | Upgrade
|
| Effective Tax Rate | 45.85% | 44.48% | 64.77% | 26.43% | 15.33% | - | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.