[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 40.29%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 869,031 567,593 325,397 1,456,279 1,059,764 697,666 337,678 87.68%
PBT -44,842 -22,392 -9,900 28,084 21,922 18,456 22,218 -
Tax -4,167 -2,477 -809 -12,256 -10,640 -1,075 -386 387.74%
NP -49,009 -24,869 -10,709 15,828 11,282 17,381 21,832 -
-
NP to SH -49,009 -24,869 -10,709 15,828 11,282 17,381 21,832 -
-
Tax Rate - - - 43.64% 48.54% 5.82% 1.74% -
Total Cost 918,040 592,462 336,106 1,440,451 1,048,482 680,285 315,846 103.53%
-
Net Worth 521,832 543,636 557,908 552,216 544,033 569,034 559,829 -4.57%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 1,471 1,114 - - -
Div Payout % - - - 9.29% 9.88% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 521,832 543,636 557,908 552,216 544,033 569,034 559,829 -4.57%
NOSH 240,475 238,437 236,401 226,318 222,964 221,414 221,276 5.69%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.64% -4.38% -3.29% 1.09% 1.06% 2.49% 6.47% -
ROE -9.39% -4.57% -1.92% 2.87% 2.07% 3.05% 3.90% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 361.38 238.05 137.65 643.47 475.31 315.10 152.60 77.57%
EPS -20.38 -10.43 -4.53 6.99 5.06 7.85 3.29 -
DPS 0.00 0.00 0.00 0.65 0.50 0.00 0.00 -
NAPS 2.17 2.28 2.36 2.44 2.44 2.57 2.53 -9.71%
Adjusted Per Share Value based on latest NOSH - 226,884
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 127.97 83.58 47.92 214.44 156.05 102.73 49.72 87.70%
EPS -7.22 -3.66 -1.58 2.33 1.66 2.56 3.21 -
DPS 0.00 0.00 0.00 0.22 0.16 0.00 0.00 -
NAPS 0.7684 0.8005 0.8215 0.8131 0.8011 0.8379 0.8244 -4.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.375 0.62 0.82 0.93 1.02 0.99 1.01 -
P/RPS 0.10 0.26 0.60 0.14 0.21 0.31 0.66 -71.54%
P/EPS -1.84 -5.94 -18.10 13.30 20.16 12.61 10.24 -
EY -54.35 -16.82 -5.52 7.52 4.96 7.93 9.77 -
DY 0.00 0.00 0.00 0.70 0.49 0.00 0.00 -
P/NAPS 0.17 0.27 0.35 0.38 0.42 0.39 0.40 -43.44%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 28/08/15 02/07/15 27/02/15 27/11/14 27/08/14 28/05/14 -
Price 0.355 0.39 0.62 0.88 0.985 1.11 1.00 -
P/RPS 0.10 0.16 0.45 0.14 0.21 0.35 0.66 -71.54%
P/EPS -1.74 -3.74 -13.69 12.58 19.47 14.14 10.14 -
EY -57.41 -26.74 -7.31 7.95 5.14 7.07 9.87 -
DY 0.00 0.00 0.00 0.74 0.51 0.00 0.00 -
P/NAPS 0.16 0.17 0.26 0.36 0.40 0.43 0.40 -45.68%

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