[MASTEEL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 35.31%
YoY- 140.0%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,375,441 1,338,689 1,300,442 1,302,310 1,312,190 1,333,636 1,321,012 2.72%
PBT 28,957 27,792 25,067 33,093 24,436 7,010 16,918 42.94%
Tax -1,943 -1,674 -1,620 -782 -556 810 57 -
NP 27,014 26,118 23,447 32,311 23,880 7,820 16,975 36.19%
-
NP to SH 27,014 26,118 23,447 32,311 23,880 7,820 16,975 36.19%
-
Tax Rate 6.71% 6.02% 6.46% 2.36% 2.28% -11.55% -0.34% -
Total Cost 1,348,427 1,312,571 1,276,995 1,269,999 1,288,310 1,325,816 1,304,037 2.25%
-
Net Worth 435,564 548,693 536,774 529,233 510,023 520,622 511,620 -10.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,175 4,291 3,202 2,116 2,116 - - -
Div Payout % 8.05% 16.43% 13.66% 6.55% 8.86% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 435,564 548,693 536,774 529,233 510,023 520,622 511,620 -10.14%
NOSH 217,782 217,735 217,317 217,791 211,627 210,778 210,543 2.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.96% 1.95% 1.80% 2.48% 1.82% 0.59% 1.28% -
ROE 6.20% 4.76% 4.37% 6.11% 4.68% 1.50% 3.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 631.57 614.82 598.41 597.96 620.05 632.72 627.43 0.43%
EPS 12.40 12.00 10.79 14.84 11.28 3.71 8.06 33.16%
DPS 1.00 1.97 1.47 0.97 1.00 0.00 0.00 -
NAPS 2.00 2.52 2.47 2.43 2.41 2.47 2.43 -12.14%
Adjusted Per Share Value based on latest NOSH - 217,791
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 202.63 197.22 191.58 191.86 193.32 196.48 194.62 2.71%
EPS 3.98 3.85 3.45 4.76 3.52 1.15 2.50 36.22%
DPS 0.32 0.63 0.47 0.31 0.31 0.00 0.00 -
NAPS 0.6417 0.8084 0.7908 0.7797 0.7514 0.767 0.7537 -10.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.02 0.98 1.01 0.805 0.84 0.94 1.00 -
P/RPS 0.16 0.16 0.17 0.13 0.14 0.15 0.16 0.00%
P/EPS 8.22 8.17 9.36 5.43 7.44 25.34 12.40 -23.91%
EY 12.16 12.24 10.68 18.43 13.43 3.95 8.06 31.44%
DY 0.98 2.01 1.46 1.21 1.19 0.00 0.00 -
P/NAPS 0.51 0.39 0.41 0.33 0.35 0.38 0.41 15.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.10 1.07 0.925 0.93 0.815 0.86 0.95 -
P/RPS 0.17 0.17 0.15 0.16 0.13 0.14 0.15 8.67%
P/EPS 8.87 8.92 8.57 6.27 7.22 23.18 11.78 -17.19%
EY 11.28 11.21 11.66 15.95 13.85 4.31 8.49 20.79%
DY 0.91 1.84 1.59 1.04 1.23 0.00 0.00 -
P/NAPS 0.55 0.42 0.37 0.38 0.34 0.35 0.39 25.67%

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