[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 49.89%
YoY- -44.14%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 672,299 330,040 1,312,189 996,981 684,047 339,920 1,253,365 -34.00%
PBT 14,633 3,776 24,902 21,554 14,002 -4,881 24,898 -29.85%
Tax -956 -226 -556 -404 108 0 -547 45.14%
NP 13,677 3,550 24,346 21,150 14,110 -4,881 24,351 -31.94%
-
NP to SH 13,677 3,550 24,346 21,150 14,110 -4,881 24,351 -31.94%
-
Tax Rate 6.53% 5.99% 2.23% 1.87% -0.77% - 2.20% -
Total Cost 658,622 326,490 1,287,843 975,831 669,937 344,801 1,229,014 -34.04%
-
Net Worth 537,077 529,233 511,865 520,323 511,750 494,411 499,124 5.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,087 - 3,172 - - - 2,106 -35.68%
Div Payout % 7.95% - 13.03% - - - 8.65% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 537,077 529,233 511,865 520,323 511,750 494,411 499,124 5.01%
NOSH 217,440 217,791 211,514 210,657 210,597 210,387 210,600 2.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.03% 1.08% 1.86% 2.12% 2.06% -1.44% 1.94% -
ROE 2.55% 0.67% 4.76% 4.06% 2.76% -0.99% 4.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 309.19 151.54 620.38 473.27 324.81 161.57 595.14 -35.40%
EPS 6.29 1.63 11.51 10.04 6.70 -2.32 11.56 -33.37%
DPS 0.50 0.00 1.50 0.00 0.00 0.00 1.00 -37.03%
NAPS 2.47 2.43 2.42 2.47 2.43 2.35 2.37 2.79%
Adjusted Per Share Value based on latest NOSH - 210,778
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 97.07 47.65 189.46 143.95 98.76 49.08 180.96 -34.00%
EPS 1.97 0.51 3.52 3.05 2.04 -0.70 3.52 -32.11%
DPS 0.16 0.00 0.46 0.00 0.00 0.00 0.30 -34.25%
NAPS 0.7754 0.7641 0.739 0.7513 0.7389 0.7138 0.7206 5.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.01 0.805 0.84 0.94 1.00 1.03 1.16 -
P/RPS 0.33 0.53 0.14 0.20 0.31 0.64 0.19 44.53%
P/EPS 16.06 49.39 7.30 9.36 14.93 -44.40 10.03 36.90%
EY 6.23 2.02 13.70 10.68 6.70 -2.25 9.97 -26.93%
DY 0.50 0.00 1.79 0.00 0.00 0.00 0.86 -30.36%
P/NAPS 0.41 0.33 0.35 0.38 0.41 0.44 0.49 -11.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.925 0.93 0.815 0.86 0.95 1.00 1.09 -
P/RPS 0.30 0.61 0.13 0.18 0.29 0.62 0.18 40.61%
P/EPS 14.71 57.06 7.08 8.57 14.18 -43.10 9.43 34.54%
EY 6.80 1.75 14.12 11.67 7.05 -2.32 10.61 -25.68%
DY 0.54 0.00 1.84 0.00 0.00 0.00 0.92 -29.91%
P/NAPS 0.37 0.38 0.34 0.35 0.39 0.43 0.46 -13.52%

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