[MASTEEL] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -51.47%
YoY- -42.92%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,321,861 1,439,652 1,451,933 1,411,725 1,400,807 1,383,079 1,375,441 -2.62%
PBT -12,738 10,542 28,108 25,969 32,779 32,847 28,957 -
Tax -13,713 -12,734 -12,311 -11,061 -2,062 -2,103 -1,943 269.25%
NP -26,451 -2,192 15,797 14,908 30,717 30,744 27,014 -
-
NP to SH -26,451 -2,192 15,797 14,908 30,717 30,744 27,014 -
-
Tax Rate - 120.79% 43.80% 42.59% 6.29% 6.40% 6.71% -
Total Cost 1,348,312 1,441,844 1,436,136 1,396,817 1,370,090 1,352,335 1,348,427 -0.00%
-
Net Worth 543,476 557,908 553,598 545,022 569,232 559,829 435,564 15.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 1,088 2,175 2,175 -
Div Payout % - - - - 3.54% 7.08% 8.05% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 543,476 557,908 553,598 545,022 569,232 559,829 435,564 15.94%
NOSH 238,367 236,401 226,884 223,369 221,491 221,276 217,782 6.22%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.00% -0.15% 1.09% 1.06% 2.19% 2.22% 1.96% -
ROE -4.87% -0.39% 2.85% 2.74% 5.40% 5.49% 6.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 554.55 608.99 639.94 632.01 632.44 625.05 631.57 -8.32%
EPS -11.10 -0.93 6.96 6.67 13.87 13.89 12.40 -
DPS 0.00 0.00 0.00 0.00 0.50 1.00 1.00 -
NAPS 2.28 2.36 2.44 2.44 2.57 2.53 2.00 9.15%
Adjusted Per Share Value based on latest NOSH - 223,369
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 194.74 212.09 213.90 207.98 206.37 203.76 202.63 -2.62%
EPS -3.90 -0.32 2.33 2.20 4.53 4.53 3.98 -
DPS 0.00 0.00 0.00 0.00 0.16 0.32 0.32 -
NAPS 0.8007 0.8219 0.8156 0.8029 0.8386 0.8248 0.6417 15.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.62 0.82 0.93 1.02 0.99 1.01 1.02 -
P/RPS 0.11 0.13 0.15 0.16 0.16 0.16 0.16 -22.15%
P/EPS -5.59 -88.43 13.36 15.28 7.14 7.27 8.22 -
EY -17.90 -1.13 7.49 6.54 14.01 13.76 12.16 -
DY 0.00 0.00 0.00 0.00 0.51 0.99 0.98 -
P/NAPS 0.27 0.35 0.38 0.42 0.39 0.40 0.51 -34.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 02/07/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 -
Price 0.39 0.62 0.88 0.985 1.11 1.00 1.10 -
P/RPS 0.07 0.10 0.14 0.16 0.18 0.16 0.17 -44.74%
P/EPS -3.51 -66.87 12.64 14.76 8.00 7.20 8.87 -
EY -28.45 -1.50 7.91 6.78 12.49 13.89 11.28 -
DY 0.00 0.00 0.00 0.00 0.45 1.00 0.91 -
P/NAPS 0.17 0.26 0.36 0.40 0.43 0.40 0.55 -54.38%

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