[MASTEEL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 285.27%
YoY- -3.07%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 337,678 1,375,441 1,023,480 672,299 330,040 1,312,189 996,981 -51.44%
PBT 22,218 28,957 24,910 14,633 3,776 24,902 21,554 2.04%
Tax -386 -1,943 -1,522 -956 -226 -556 -404 -2.99%
NP 21,832 27,014 23,388 13,677 3,550 24,346 21,150 2.14%
-
NP to SH 21,832 27,014 23,388 13,677 3,550 24,346 21,150 2.14%
-
Tax Rate 1.74% 6.71% 6.11% 6.53% 5.99% 2.23% 1.87% -
Total Cost 315,846 1,348,427 1,000,092 658,622 326,490 1,287,843 975,831 -52.89%
-
Net Worth 559,829 545,246 548,258 537,077 529,233 511,865 520,323 5.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,090 1,087 1,087 - 3,172 - -
Div Payout % - 4.04% 4.65% 7.95% - 13.03% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 559,829 545,246 548,258 537,077 529,233 511,865 520,323 5.00%
NOSH 221,276 218,098 217,562 217,440 217,791 211,514 210,657 3.33%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.47% 1.96% 2.29% 2.03% 1.08% 1.86% 2.12% -
ROE 3.90% 4.95% 4.27% 2.55% 0.67% 4.76% 4.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 152.60 630.65 470.43 309.19 151.54 620.38 473.27 -53.01%
EPS 3.29 12.38 10.75 6.29 1.63 11.51 10.04 -52.50%
DPS 0.00 0.50 0.50 0.50 0.00 1.50 0.00 -
NAPS 2.53 2.50 2.52 2.47 2.43 2.42 2.47 1.61%
Adjusted Per Share Value based on latest NOSH - 217,317
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 49.75 202.63 150.78 99.04 48.62 193.32 146.88 -51.44%
EPS 3.22 3.98 3.45 2.01 0.52 3.59 3.12 2.12%
DPS 0.00 0.16 0.16 0.16 0.00 0.47 0.00 -
NAPS 0.8248 0.8033 0.8077 0.7912 0.7797 0.7541 0.7666 5.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.01 1.02 0.98 1.01 0.805 0.84 0.94 -
P/RPS 0.66 0.16 0.21 0.33 0.53 0.14 0.20 121.81%
P/EPS 10.24 8.24 9.12 16.06 49.39 7.30 9.36 6.17%
EY 9.77 12.14 10.97 6.23 2.02 13.70 10.68 -5.76%
DY 0.00 0.49 0.51 0.50 0.00 1.79 0.00 -
P/NAPS 0.40 0.41 0.39 0.41 0.33 0.35 0.38 3.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.00 1.10 1.07 0.925 0.93 0.815 0.86 -
P/RPS 0.66 0.17 0.23 0.30 0.61 0.13 0.18 137.97%
P/EPS 10.14 8.88 9.95 14.71 57.06 7.08 8.57 11.87%
EY 9.87 11.26 10.05 6.80 1.75 14.12 11.67 -10.57%
DY 0.00 0.45 0.47 0.54 0.00 1.84 0.00 -
P/NAPS 0.40 0.44 0.42 0.37 0.38 0.34 0.35 9.31%

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