[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.0%
YoY- 10.58%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 697,666 337,678 1,375,441 1,023,480 672,299 330,040 1,312,189 -34.44%
PBT 18,456 22,218 28,957 24,910 14,633 3,776 24,902 -18.14%
Tax -1,075 -386 -1,943 -1,522 -956 -226 -556 55.38%
NP 17,381 21,832 27,014 23,388 13,677 3,550 24,346 -20.17%
-
NP to SH 17,381 21,832 27,014 23,388 13,677 3,550 24,346 -20.17%
-
Tax Rate 5.82% 1.74% 6.71% 6.11% 6.53% 5.99% 2.23% -
Total Cost 680,285 315,846 1,348,427 1,000,092 658,622 326,490 1,287,843 -34.73%
-
Net Worth 569,034 559,829 545,246 548,258 537,077 529,233 511,865 7.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,090 1,087 1,087 - 3,172 -
Div Payout % - - 4.04% 4.65% 7.95% - 13.03% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 569,034 559,829 545,246 548,258 537,077 529,233 511,865 7.33%
NOSH 221,414 221,276 218,098 217,562 217,440 217,791 211,514 3.10%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.49% 6.47% 1.96% 2.29% 2.03% 1.08% 1.86% -
ROE 3.05% 3.90% 4.95% 4.27% 2.55% 0.67% 4.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 315.10 152.60 630.65 470.43 309.19 151.54 620.38 -36.41%
EPS 7.85 3.29 12.38 10.75 6.29 1.63 11.51 -22.57%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 1.50 -
NAPS 2.57 2.53 2.50 2.52 2.47 2.43 2.42 4.10%
Adjusted Per Share Value based on latest NOSH - 217,735
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.73 48.75 198.59 147.77 97.07 47.65 189.46 -34.44%
EPS 2.51 3.15 3.90 3.38 1.97 0.51 3.52 -20.23%
DPS 0.00 0.00 0.16 0.16 0.16 0.00 0.46 -
NAPS 0.8216 0.8083 0.7872 0.7916 0.7754 0.7641 0.739 7.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.99 1.01 1.02 0.98 1.01 0.805 0.84 -
P/RPS 0.31 0.66 0.16 0.21 0.33 0.53 0.14 70.13%
P/EPS 12.61 10.24 8.24 9.12 16.06 49.39 7.30 44.11%
EY 7.93 9.77 12.14 10.97 6.23 2.02 13.70 -30.61%
DY 0.00 0.00 0.49 0.51 0.50 0.00 1.79 -
P/NAPS 0.39 0.40 0.41 0.39 0.41 0.33 0.35 7.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.11 1.00 1.10 1.07 0.925 0.93 0.815 -
P/RPS 0.35 0.66 0.17 0.23 0.30 0.61 0.13 93.88%
P/EPS 14.14 10.14 8.88 9.95 14.71 57.06 7.08 58.79%
EY 7.07 9.87 11.26 10.05 6.80 1.75 14.12 -37.02%
DY 0.00 0.00 0.45 0.47 0.54 0.00 1.84 -
P/NAPS 0.43 0.40 0.44 0.42 0.37 0.38 0.34 16.99%

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