[MASTEEL] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.09%
YoY- -52.08%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,302,310 1,312,190 1,333,636 1,321,012 1,314,873 1,253,365 1,208,687 5.09%
PBT 33,093 24,436 7,010 16,918 13,428 25,083 49,313 -23.33%
Tax -782 -556 810 57 35 -548 -2,458 -53.36%
NP 32,311 23,880 7,820 16,975 13,463 24,535 46,855 -21.92%
-
NP to SH 32,311 23,880 7,820 16,975 13,463 24,535 46,855 -21.92%
-
Tax Rate 2.36% 2.28% -11.55% -0.34% -0.26% 2.18% 4.98% -
Total Cost 1,269,999 1,288,310 1,325,816 1,304,037 1,301,410 1,228,830 1,161,832 6.10%
-
Net Worth 529,233 510,023 520,622 511,620 494,411 499,085 513,859 1.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,116 2,116 - - - - - -
Div Payout % 6.55% 8.86% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 529,233 510,023 520,622 511,620 494,411 499,085 513,859 1.98%
NOSH 217,791 211,627 210,778 210,543 210,387 210,584 210,598 2.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.48% 1.82% 0.59% 1.28% 1.02% 1.96% 3.88% -
ROE 6.11% 4.68% 1.50% 3.32% 2.72% 4.92% 9.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 597.96 620.05 632.72 627.43 624.98 595.18 573.93 2.76%
EPS 14.84 11.28 3.71 8.06 6.40 11.65 22.25 -23.64%
DPS 0.97 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.41 2.47 2.43 2.35 2.37 2.44 -0.27%
Adjusted Per Share Value based on latest NOSH - 210,543
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 191.77 193.22 196.38 194.52 193.62 184.56 177.98 5.09%
EPS 4.76 3.52 1.15 2.50 1.98 3.61 6.90 -21.90%
DPS 0.31 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7793 0.751 0.7666 0.7534 0.728 0.7349 0.7567 1.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.805 0.84 0.94 1.00 1.03 1.16 1.03 -
P/RPS 0.13 0.14 0.15 0.16 0.16 0.19 0.18 -19.48%
P/EPS 5.43 7.44 25.34 12.40 16.10 9.96 4.63 11.19%
EY 18.43 13.43 3.95 8.06 6.21 10.04 21.60 -10.03%
DY 1.21 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.38 0.41 0.44 0.49 0.42 -14.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.93 0.815 0.86 0.95 1.00 1.09 1.05 -
P/RPS 0.16 0.13 0.14 0.15 0.16 0.18 0.18 -7.54%
P/EPS 6.27 7.22 23.18 11.78 15.63 9.36 4.72 20.82%
EY 15.95 13.85 4.31 8.49 6.40 10.69 21.19 -17.23%
DY 1.04 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.35 0.39 0.43 0.46 0.43 -7.90%

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