[MASTEEL] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -13.67%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,143,694 1,456,279 1,375,441 1,312,189 1,253,365 1,004,786 687,263 8.85%
PBT -46,975 28,084 28,957 24,902 24,898 29,997 -8,542 32.83%
Tax -4,011 -12,256 -1,943 -556 -547 -1,903 450 -
NP -50,986 15,828 27,014 24,346 24,351 28,094 -8,092 35.88%
-
NP to SH -50,986 15,828 27,014 24,346 24,351 28,094 -8,092 35.88%
-
Tax Rate - 43.64% 6.71% 2.23% 2.20% 6.34% - -
Total Cost 1,194,680 1,440,451 1,348,427 1,287,843 1,229,014 976,692 695,355 9.43%
-
Net Worth 525,603 552,216 545,246 511,865 499,124 469,599 416,586 3.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 1,471 1,090 3,172 2,106 2,792 4,866 -
Div Payout % - 9.29% 4.04% 13.03% 8.65% 9.94% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 525,603 552,216 545,246 511,865 499,124 469,599 416,586 3.94%
NOSH 242,213 226,318 218,098 211,514 210,600 206,872 194,666 3.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.46% 1.09% 1.96% 1.86% 1.94% 2.80% -1.18% -
ROE -9.70% 2.87% 4.95% 4.76% 4.88% 5.98% -1.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 472.18 643.47 630.65 620.38 595.14 485.70 353.05 4.96%
EPS -21.05 6.99 12.38 11.51 11.56 13.58 -4.35 30.03%
DPS 0.00 0.65 0.50 1.50 1.00 1.35 2.50 -
NAPS 2.17 2.44 2.50 2.42 2.37 2.27 2.14 0.23%
Adjusted Per Share Value based on latest NOSH - 211,627
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.49 214.54 202.63 193.32 184.65 148.03 101.25 8.85%
EPS -7.51 2.33 3.98 3.59 3.59 4.14 -1.19 35.92%
DPS 0.00 0.22 0.16 0.47 0.31 0.41 0.72 -
NAPS 0.7743 0.8135 0.8033 0.7541 0.7353 0.6918 0.6137 3.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.39 0.93 1.02 0.84 1.16 1.15 0.99 -
P/RPS 0.08 0.14 0.16 0.14 0.19 0.24 0.28 -18.83%
P/EPS -1.85 13.30 8.24 7.30 10.03 8.47 -23.82 -34.66%
EY -53.97 7.52 12.14 13.70 9.97 11.81 -4.20 53.01%
DY 0.00 0.70 0.49 1.79 0.86 1.17 2.53 -
P/NAPS 0.18 0.38 0.41 0.35 0.49 0.51 0.46 -14.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 24/02/11 23/02/10 -
Price 0.375 0.88 1.10 0.815 1.09 1.25 1.10 -
P/RPS 0.08 0.14 0.17 0.13 0.18 0.26 0.31 -20.20%
P/EPS -1.78 12.58 8.88 7.08 9.43 9.20 -26.46 -36.21%
EY -56.13 7.95 11.26 14.12 10.61 10.86 -3.78 56.74%
DY 0.00 0.74 0.45 1.84 0.92 1.08 2.27 -
P/NAPS 0.17 0.36 0.44 0.34 0.46 0.55 0.51 -16.72%

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