[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -85.42%
YoY- 172.73%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,375,441 1,023,480 672,299 330,040 1,312,189 996,981 684,047 59.10%
PBT 28,957 24,910 14,633 3,776 24,902 21,554 14,002 62.10%
Tax -1,943 -1,522 -956 -226 -556 -404 108 -
NP 27,014 23,388 13,677 3,550 24,346 21,150 14,110 54.00%
-
NP to SH 27,014 23,388 13,677 3,550 24,346 21,150 14,110 54.00%
-
Tax Rate 6.71% 6.11% 6.53% 5.99% 2.23% 1.87% -0.77% -
Total Cost 1,348,427 1,000,092 658,622 326,490 1,287,843 975,831 669,937 59.21%
-
Net Worth 545,246 548,258 537,077 529,233 511,865 520,323 511,750 4.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,090 1,087 1,087 - 3,172 - - -
Div Payout % 4.04% 4.65% 7.95% - 13.03% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 545,246 548,258 537,077 529,233 511,865 520,323 511,750 4.30%
NOSH 218,098 217,562 217,440 217,791 211,514 210,657 210,597 2.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.96% 2.29% 2.03% 1.08% 1.86% 2.12% 2.06% -
ROE 4.95% 4.27% 2.55% 0.67% 4.76% 4.06% 2.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 630.65 470.43 309.19 151.54 620.38 473.27 324.81 55.44%
EPS 12.38 10.75 6.29 1.63 11.51 10.04 6.70 50.41%
DPS 0.50 0.50 0.50 0.00 1.50 0.00 0.00 -
NAPS 2.50 2.52 2.47 2.43 2.42 2.47 2.43 1.90%
Adjusted Per Share Value based on latest NOSH - 217,791
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 198.59 147.77 97.07 47.65 189.46 143.95 98.76 59.11%
EPS 3.90 3.38 1.97 0.51 3.52 3.05 2.04 53.85%
DPS 0.16 0.16 0.16 0.00 0.46 0.00 0.00 -
NAPS 0.7872 0.7916 0.7754 0.7641 0.739 0.7513 0.7389 4.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.02 0.98 1.01 0.805 0.84 0.94 1.00 -
P/RPS 0.16 0.21 0.33 0.53 0.14 0.20 0.31 -35.57%
P/EPS 8.24 9.12 16.06 49.39 7.30 9.36 14.93 -32.64%
EY 12.14 10.97 6.23 2.02 13.70 10.68 6.70 48.46%
DY 0.49 0.51 0.50 0.00 1.79 0.00 0.00 -
P/NAPS 0.41 0.39 0.41 0.33 0.35 0.38 0.41 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.10 1.07 0.925 0.93 0.815 0.86 0.95 -
P/RPS 0.17 0.23 0.30 0.61 0.13 0.18 0.29 -29.88%
P/EPS 8.88 9.95 14.71 57.06 7.08 8.57 14.18 -26.74%
EY 11.26 10.05 6.80 1.75 14.12 11.67 7.05 36.51%
DY 0.45 0.47 0.54 0.00 1.84 0.00 0.00 -
P/NAPS 0.44 0.42 0.37 0.38 0.34 0.35 0.39 8.35%

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