[MASTEEL] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.39%
YoY- 233.99%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,400,807 1,383,079 1,375,441 1,338,689 1,300,442 1,302,310 1,312,190 4.46%
PBT 32,779 32,847 28,957 27,792 25,067 33,093 24,436 21.69%
Tax -2,062 -2,103 -1,943 -1,674 -1,620 -782 -556 140.16%
NP 30,717 30,744 27,014 26,118 23,447 32,311 23,880 18.33%
-
NP to SH 30,717 30,744 27,014 26,118 23,447 32,311 23,880 18.33%
-
Tax Rate 6.29% 6.40% 6.71% 6.02% 6.46% 2.36% 2.28% -
Total Cost 1,370,090 1,352,335 1,348,427 1,312,571 1,276,995 1,269,999 1,288,310 4.20%
-
Net Worth 569,232 559,829 435,564 548,693 536,774 529,233 510,023 7.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,088 2,175 2,175 4,291 3,202 2,116 2,116 -35.89%
Div Payout % 3.54% 7.08% 8.05% 16.43% 13.66% 6.55% 8.86% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 569,232 559,829 435,564 548,693 536,774 529,233 510,023 7.61%
NOSH 221,491 221,276 217,782 217,735 217,317 217,791 211,627 3.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.19% 2.22% 1.96% 1.95% 1.80% 2.48% 1.82% -
ROE 5.40% 5.49% 6.20% 4.76% 4.37% 6.11% 4.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 632.44 625.05 631.57 614.82 598.41 597.96 620.05 1.33%
EPS 13.87 13.89 12.40 12.00 10.79 14.84 11.28 14.81%
DPS 0.50 1.00 1.00 1.97 1.47 0.97 1.00 -37.08%
NAPS 2.57 2.53 2.00 2.52 2.47 2.43 2.41 4.39%
Adjusted Per Share Value based on latest NOSH - 217,735
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.37 203.76 202.63 197.22 191.58 191.86 193.32 4.46%
EPS 4.53 4.53 3.98 3.85 3.45 4.76 3.52 18.36%
DPS 0.16 0.32 0.32 0.63 0.47 0.31 0.31 -35.73%
NAPS 0.8386 0.8248 0.6417 0.8084 0.7908 0.7797 0.7514 7.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.99 1.01 1.02 0.98 1.01 0.805 0.84 -
P/RPS 0.16 0.16 0.16 0.16 0.17 0.13 0.14 9.33%
P/EPS 7.14 7.27 8.22 8.17 9.36 5.43 7.44 -2.71%
EY 14.01 13.76 12.16 12.24 10.68 18.43 13.43 2.86%
DY 0.51 0.99 0.98 2.01 1.46 1.21 1.19 -43.24%
P/NAPS 0.39 0.40 0.51 0.39 0.41 0.33 0.35 7.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.11 1.00 1.10 1.07 0.925 0.93 0.815 -
P/RPS 0.18 0.16 0.17 0.17 0.15 0.16 0.13 24.30%
P/EPS 8.00 7.20 8.87 8.92 8.57 6.27 7.22 7.09%
EY 12.49 13.89 11.28 11.21 11.66 15.95 13.85 -6.67%
DY 0.45 1.00 0.91 1.84 1.59 1.04 1.23 -48.94%
P/NAPS 0.43 0.40 0.55 0.42 0.37 0.38 0.34 16.99%

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