[MASTEEL] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,411,725	1,400,807	1,383,079	1,375,441	1,338,689	1,300,442	1,302,310	5.52%
YoY %	0.78%	1.28%	0.56%	2.75%	2.94%	-0.14%	-	-
Horiz. %	108.40%	107.56%	106.20%	105.62%	102.79%	99.86%	100.00%	-
PBT	25,969	32,779	32,847	28,957	27,792	25,067	33,093	-14.91%
YoY %	-20.78%	-0.21%	13.43%	4.19%	10.87%	-24.25%	-	-
Horiz. %	78.47%	99.05%	99.26%	87.50%	83.98%	75.75%	100.00%	-
Tax	-11,061	-2,062	-2,103	-1,943	-1,674	-1,620	-782	483.92%
YoY %	-436.42%	1.95%	-8.23%	-16.07%	-3.33%	-107.16%	-	-
Horiz. %	1,414.45%	263.68%	268.93%	248.47%	214.07%	207.16%	100.00%	-
NP	14,908	30,717	30,744	27,014	26,118	23,447	32,311	-40.26%
YoY %	-51.47%	-0.09%	13.81%	3.43%	11.39%	-27.43%	-	-
Horiz. %	46.14%	95.07%	95.15%	83.61%	80.83%	72.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,908	30,717	30,744	27,014	26,118	23,447	32,311	-40.26%
YoY %	-51.47%	-0.09%	13.81%	3.43%	11.39%	-27.43%	-	-
Horiz. %	46.14%	95.07%	95.15%	83.61%	80.83%	72.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.59%	6.29%	6.40%	6.71%	6.02%	6.46%	2.36%	-
YoY %	577.11%	-1.72%	-4.62%	11.46%	-6.81%	173.73%	-	-
Horiz. %	1,804.66%	266.53%	271.19%	284.32%	255.08%	273.73%	100.00%	-
Total Cost	1,396,817	1,370,090	1,352,335	1,348,427	1,312,571	1,276,995	1,269,999	6.54%
YoY %	1.95%	1.31%	0.29%	2.73%	2.79%	0.55%	-	-
Horiz. %	109.99%	107.88%	106.48%	106.18%	103.35%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,022	569,232	559,829	435,564	548,693	536,774	529,233	1.97%
YoY %	-4.25%	1.68%	28.53%	-20.62%	2.22%	1.42%	-	-
Horiz. %	102.98%	107.56%	105.78%	82.30%	103.68%	101.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	-	1,088	2,175	2,175	4,291	3,202	2,116	-
YoY %	-	-49.98%	0.00%	-49.31%	34.01%	51.32%	-	-
Horiz. %	-	51.42%	102.79%	102.79%	202.79%	151.32%	100.00%	-
Div Payout %	-	3.54%	7.08%	8.05%	16.43%	13.66%	6.55%	-
YoY %	-	-50.00%	-12.05%	-51.00%	20.28%	108.55%	-	-
Horiz. %	-	54.05%	108.09%	122.90%	250.84%	208.55%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	545,022	569,232	559,829	435,564	548,693	536,774	529,233	1.97%
YoY %	-4.25%	1.68%	28.53%	-20.62%	2.22%	1.42%	-	-
Horiz. %	102.98%	107.56%	105.78%	82.30%	103.68%	101.42%	100.00%	-
NOSH	223,369	221,491	221,276	217,782	217,735	217,317	217,791	1.69%
YoY %	0.85%	0.10%	1.60%	0.02%	0.19%	-0.22%	-	-
Horiz. %	102.56%	101.70%	101.60%	100.00%	99.97%	99.78%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	1.06%	2.19%	2.22%	1.96%	1.95%	1.80%	2.48%	-
YoY %	-51.60%	-1.35%	13.27%	0.51%	8.33%	-27.42%	-	-
Horiz. %	42.74%	88.31%	89.52%	79.03%	78.63%	72.58%	100.00%	-
ROE	2.74%	5.40%	5.49%	6.20%	4.76%	4.37%	6.11%	-
YoY %	-49.26%	-1.64%	-11.45%	30.25%	8.92%	-28.48%	-	-
Horiz. %	44.84%	88.38%	89.85%	101.47%	77.91%	71.52%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	632.01	632.44	625.05	631.57	614.82	598.41	597.96	3.75%
YoY %	-0.07%	1.18%	-1.03%	2.72%	2.74%	0.08%	-	-
Horiz. %	105.69%	105.77%	104.53%	105.62%	102.82%	100.08%	100.00%	-
EPS	6.67	13.87	13.89	12.40	12.00	10.79	14.84	-41.29%
YoY %	-51.91%	-0.14%	12.02%	3.33%	11.21%	-27.29%	-	-
Horiz. %	44.95%	93.46%	93.60%	83.56%	80.86%	72.71%	100.00%	-
DPS	0.00	0.50	1.00	1.00	1.97	1.47	0.97	-
YoY %	0.00%	-50.00%	0.00%	-49.24%	34.01%	51.55%	-	-
Horiz. %	0.00%	51.55%	103.09%	103.09%	203.09%	151.55%	100.00%	-
NAPS	2.44	2.57	2.53	2.00	2.52	2.47	2.43	0.27%
YoY %	-5.06%	1.58%	26.50%	-20.63%	2.02%	1.65%	-	-
Horiz. %	100.41%	105.76%	104.12%	82.30%	103.70%	101.65%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 217,782
RPS	207.88	206.27	203.66	202.54	197.12	191.49	191.77	5.51%
YoY %	0.78%	1.28%	0.55%	2.75%	2.94%	-0.15%	-	-
Horiz. %	108.40%	107.56%	106.20%	105.62%	102.79%	99.85%	100.00%	-
EPS	2.20	4.52	4.53	3.98	3.85	3.45	4.76	-40.19%
YoY %	-51.33%	-0.22%	13.82%	3.38%	11.59%	-27.52%	-	-
Horiz. %	46.22%	94.96%	95.17%	83.61%	80.88%	72.48%	100.00%	-
DPS	0.00	0.16	0.32	0.32	0.63	0.47	0.31	-
YoY %	0.00%	-50.00%	0.00%	-49.21%	34.04%	51.61%	-	-
Horiz. %	0.00%	51.61%	103.23%	103.23%	203.23%	151.61%	100.00%	-
NAPS	0.8026	0.8382	0.8244	0.6414	0.808	0.7904	0.7793	1.98%
YoY %	-4.25%	1.67%	28.53%	-20.62%	2.23%	1.42%	-	-
Horiz. %	102.99%	107.56%	105.79%	82.30%	103.68%	101.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.02	0.99	1.01	1.02	0.98	1.01	0.805	-
P/RPS	0.16	0.16	0.16	0.16	0.16	0.17	0.13	14.83%
YoY %	0.00%	0.00%	0.00%	0.00%	-5.88%	30.77%	-	-
Horiz. %	123.08%	123.08%	123.08%	123.08%	123.08%	130.77%	100.00%	-
P/EPS	15.28	7.14	7.27	8.22	8.17	9.36	5.43	99.19%
YoY %	114.01%	-1.79%	-11.56%	0.61%	-12.71%	72.38%	-	-
Horiz. %	281.40%	131.49%	133.89%	151.38%	150.46%	172.38%	100.00%	-
EY	6.54	14.01	13.76	12.16	12.24	10.68	18.43	-49.84%
YoY %	-53.32%	1.82%	13.16%	-0.65%	14.61%	-42.05%	-	-
Horiz. %	35.49%	76.02%	74.66%	65.98%	66.41%	57.95%	100.00%	-
DY	0.00	0.51	0.99	0.98	2.01	1.46	1.21	-
YoY %	0.00%	-48.48%	1.02%	-51.24%	37.67%	20.66%	-	-
Horiz. %	0.00%	42.15%	81.82%	80.99%	166.12%	120.66%	100.00%	-
P/NAPS	0.42	0.39	0.40	0.51	0.39	0.41	0.33	17.42%
YoY %	7.69%	-2.50%	-21.57%	30.77%	-4.88%	24.24%	-	-
Horiz. %	127.27%	118.18%	121.21%	154.55%	118.18%	124.24%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	27/08/14	28/05/14	28/02/14	29/11/13	30/08/13	31/05/13	-
Price	0.985	1.11	1.00	1.10	1.07	0.925	0.93	-
P/RPS	0.16	0.18	0.16	0.17	0.17	0.15	0.16	0.00%
YoY %	-11.11%	12.50%	-5.88%	0.00%	13.33%	-6.25%	-	-
Horiz. %	100.00%	112.50%	100.00%	106.25%	106.25%	93.75%	100.00%	-
P/EPS	14.76	8.00	7.20	8.87	8.92	8.57	6.27	76.86%
YoY %	84.50%	11.11%	-18.83%	-0.56%	4.08%	36.68%	-	-
Horiz. %	235.41%	127.59%	114.83%	141.47%	142.26%	136.68%	100.00%	-
EY	6.78	12.49	13.89	11.28	11.21	11.66	15.95	-43.43%
YoY %	-45.72%	-10.08%	23.14%	0.62%	-3.86%	-26.90%	-	-
Horiz. %	42.51%	78.31%	87.08%	70.72%	70.28%	73.10%	100.00%	-
DY	0.00	0.45	1.00	0.91	1.84	1.59	1.04	-
YoY %	0.00%	-55.00%	9.89%	-50.54%	15.72%	52.88%	-	-
Horiz. %	0.00%	43.27%	96.15%	87.50%	176.92%	152.88%	100.00%	-
P/NAPS	0.40	0.43	0.40	0.55	0.42	0.37	0.38	3.47%
YoY %	-6.98%	7.50%	-27.27%	30.95%	13.51%	-2.63%	-	-
Horiz. %	105.26%	113.16%	105.26%	144.74%	110.53%	97.37%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

312

HLCAP

HONG LEONG CAPITAL BERHAD

143

YTLPOWR

YTL POWER INTERNATIONAL BHD

138

MYEG

MY E.G. SERVICES BHD

130

SAPNRG

SAPURA ENERGY BERHAD

124

PBBANK

PUBLIC BANK BHD

115

YTL

YTL CORPORATION BHD

105

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More