[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -19.18%
YoY- 514.99%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,456,279 1,059,764 697,666 337,678 1,375,441 1,023,480 672,299 67.17%
PBT 28,084 21,922 18,456 22,218 28,957 24,910 14,633 54.25%
Tax -12,256 -10,640 -1,075 -386 -1,943 -1,522 -956 445.22%
NP 15,828 11,282 17,381 21,832 27,014 23,388 13,677 10.19%
-
NP to SH 15,828 11,282 17,381 21,832 27,014 23,388 13,677 10.19%
-
Tax Rate 43.64% 48.54% 5.82% 1.74% 6.71% 6.11% 6.53% -
Total Cost 1,440,451 1,048,482 680,285 315,846 1,348,427 1,000,092 658,622 68.25%
-
Net Worth 552,216 544,033 569,034 559,829 545,246 548,258 537,077 1.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,471 1,114 - - 1,090 1,087 1,087 22.27%
Div Payout % 9.29% 9.88% - - 4.04% 4.65% 7.95% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 552,216 544,033 569,034 559,829 545,246 548,258 537,077 1.86%
NOSH 226,318 222,964 221,414 221,276 218,098 217,562 217,440 2.69%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.09% 1.06% 2.49% 6.47% 1.96% 2.29% 2.03% -
ROE 2.87% 2.07% 3.05% 3.90% 4.95% 4.27% 2.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 643.47 475.31 315.10 152.60 630.65 470.43 309.19 62.78%
EPS 6.99 5.06 7.85 3.29 12.38 10.75 6.29 7.26%
DPS 0.65 0.50 0.00 0.00 0.50 0.50 0.50 19.05%
NAPS 2.44 2.44 2.57 2.53 2.50 2.52 2.47 -0.80%
Adjusted Per Share Value based on latest NOSH - 221,276
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 214.44 156.05 102.73 49.72 202.54 150.71 99.00 67.17%
EPS 2.33 1.66 2.56 3.21 3.98 3.44 2.01 10.32%
DPS 0.22 0.16 0.00 0.00 0.16 0.16 0.16 23.58%
NAPS 0.8131 0.8011 0.8379 0.8244 0.8029 0.8073 0.7909 1.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.93 1.02 0.99 1.01 1.02 0.98 1.01 -
P/RPS 0.14 0.21 0.31 0.66 0.16 0.21 0.33 -43.45%
P/EPS 13.30 20.16 12.61 10.24 8.24 9.12 16.06 -11.78%
EY 7.52 4.96 7.93 9.77 12.14 10.97 6.23 13.32%
DY 0.70 0.49 0.00 0.00 0.49 0.51 0.50 25.06%
P/NAPS 0.38 0.42 0.39 0.40 0.41 0.39 0.41 -4.92%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.88 0.985 1.11 1.00 1.10 1.07 0.925 -
P/RPS 0.14 0.21 0.35 0.66 0.17 0.23 0.30 -39.75%
P/EPS 12.58 19.47 14.14 10.14 8.88 9.95 14.71 -9.87%
EY 7.95 5.14 7.07 9.87 11.26 10.05 6.80 10.94%
DY 0.74 0.51 0.00 0.00 0.45 0.47 0.54 23.30%
P/NAPS 0.36 0.40 0.43 0.40 0.44 0.42 0.37 -1.80%

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