[MASTEEL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -53.93%
YoY- -83.31%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,300,442 1,302,310 1,312,190 1,333,636 1,321,012 1,314,873 1,253,365 2.49%
PBT 25,067 33,093 24,436 7,010 16,918 13,428 25,083 -0.04%
Tax -1,620 -782 -556 810 57 35 -548 106.11%
NP 23,447 32,311 23,880 7,820 16,975 13,463 24,535 -2.98%
-
NP to SH 23,447 32,311 23,880 7,820 16,975 13,463 24,535 -2.98%
-
Tax Rate 6.46% 2.36% 2.28% -11.55% -0.34% -0.26% 2.18% -
Total Cost 1,276,995 1,269,999 1,288,310 1,325,816 1,304,037 1,301,410 1,228,830 2.59%
-
Net Worth 536,774 529,233 510,023 520,622 511,620 494,411 499,085 4.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,202 2,116 2,116 - - - - -
Div Payout % 13.66% 6.55% 8.86% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 536,774 529,233 510,023 520,622 511,620 494,411 499,085 4.97%
NOSH 217,317 217,791 211,627 210,778 210,543 210,387 210,584 2.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.80% 2.48% 1.82% 0.59% 1.28% 1.02% 1.96% -
ROE 4.37% 6.11% 4.68% 1.50% 3.32% 2.72% 4.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 598.41 597.96 620.05 632.72 627.43 624.98 595.18 0.36%
EPS 10.79 14.84 11.28 3.71 8.06 6.40 11.65 -4.98%
DPS 1.47 0.97 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.43 2.41 2.47 2.43 2.35 2.37 2.79%
Adjusted Per Share Value based on latest NOSH - 210,778
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 187.76 188.03 189.46 192.55 190.73 189.84 180.96 2.49%
EPS 3.39 4.67 3.45 1.13 2.45 1.94 3.54 -2.84%
DPS 0.46 0.31 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.775 0.7641 0.7364 0.7517 0.7387 0.7138 0.7206 4.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.01 0.805 0.84 0.94 1.00 1.03 1.16 -
P/RPS 0.17 0.13 0.14 0.15 0.16 0.16 0.19 -7.15%
P/EPS 9.36 5.43 7.44 25.34 12.40 16.10 9.96 -4.06%
EY 10.68 18.43 13.43 3.95 8.06 6.21 10.04 4.20%
DY 1.46 1.21 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.35 0.38 0.41 0.44 0.49 -11.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.925 0.93 0.815 0.86 0.95 1.00 1.09 -
P/RPS 0.15 0.16 0.13 0.14 0.15 0.16 0.18 -11.45%
P/EPS 8.57 6.27 7.22 23.18 11.78 15.63 9.36 -5.71%
EY 11.66 15.95 13.85 4.31 8.49 6.40 10.69 5.96%
DY 1.59 1.04 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.34 0.35 0.39 0.43 0.46 -13.52%

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