[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -120.04%
YoY- -178.84%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,312,189 996,981 684,047 339,920 1,253,365 916,710 616,400 65.10%
PBT 24,902 21,554 14,002 -4,881 24,898 39,627 22,167 8.02%
Tax -556 -404 108 0 -547 -1,762 -497 7.72%
NP 24,346 21,150 14,110 -4,881 24,351 37,865 21,670 8.03%
-
NP to SH 24,346 21,150 14,110 -4,881 24,351 37,865 21,670 8.03%
-
Tax Rate 2.23% 1.87% -0.77% - 2.20% 4.45% 2.24% -
Total Cost 1,287,843 975,831 669,937 344,801 1,229,014 878,845 594,730 66.98%
-
Net Worth 511,865 520,323 511,750 494,411 499,124 513,852 496,999 1.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,172 - - - 2,106 - - -
Div Payout % 13.03% - - - 8.65% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 511,865 520,323 511,750 494,411 499,124 513,852 496,999 1.97%
NOSH 211,514 210,657 210,597 210,387 210,600 210,595 210,592 0.29%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.86% 2.12% 2.06% -1.44% 1.94% 4.13% 3.52% -
ROE 4.76% 4.06% 2.76% -0.99% 4.88% 7.37% 4.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 620.38 473.27 324.81 161.57 595.14 435.30 292.70 64.62%
EPS 11.51 10.04 6.70 -2.32 11.56 17.98 10.29 7.71%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.42 2.47 2.43 2.35 2.37 2.44 2.36 1.68%
Adjusted Per Share Value based on latest NOSH - 210,387
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 189.46 143.95 98.76 49.08 180.96 132.36 89.00 65.10%
EPS 3.52 3.05 2.04 -0.70 3.52 5.47 3.13 8.10%
DPS 0.46 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.739 0.7513 0.7389 0.7138 0.7206 0.7419 0.7176 1.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.84 0.94 1.00 1.03 1.16 1.03 1.26 -
P/RPS 0.14 0.20 0.31 0.64 0.19 0.24 0.43 -52.51%
P/EPS 7.30 9.36 14.93 -44.40 10.03 5.73 12.24 -29.03%
EY 13.70 10.68 6.70 -2.25 9.97 17.46 8.17 40.92%
DY 1.79 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 0.35 0.38 0.41 0.44 0.49 0.42 0.53 -24.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 24/08/11 -
Price 0.815 0.86 0.95 1.00 1.09 1.05 1.02 -
P/RPS 0.13 0.18 0.29 0.62 0.18 0.24 0.35 -48.17%
P/EPS 7.08 8.57 14.18 -43.10 9.43 5.84 9.91 -20.00%
EY 14.12 11.67 7.05 -2.32 10.61 17.12 10.09 24.98%
DY 1.84 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 0.34 0.35 0.39 0.43 0.46 0.43 0.43 -14.43%

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