[MASTEEL] YoY Annualized Quarter 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- -41.67%
YoY- 172.73%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,272,044 1,301,588 1,350,712 1,320,160 1,359,680 1,113,648 768,484 8.75%
PBT 25,468 -39,600 88,872 15,104 -19,524 27,096 26,792 -0.84%
Tax -5,164 -3,236 -1,544 -904 0 -2,332 -1,384 24.51%
NP 20,304 -42,836 87,328 14,200 -19,524 24,764 25,408 -3.66%
-
NP to SH 20,304 -42,836 87,328 14,200 -19,524 24,764 25,408 -3.66%
-
Tax Rate 20.28% - 1.74% 5.99% - 8.61% 5.17% -
Total Cost 1,251,740 1,344,424 1,263,384 1,305,960 1,379,204 1,088,884 743,076 9.07%
-
Net Worth 529,354 557,908 559,829 529,233 494,411 484,329 413,074 4.21%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 529,354 557,908 559,829 529,233 494,411 484,329 413,074 4.21%
NOSH 241,714 236,401 221,276 217,791 210,387 210,578 194,846 3.65%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.60% -3.29% 6.47% 1.08% -1.44% 2.22% 3.31% -
ROE 3.84% -7.68% 15.60% 2.68% -3.95% 5.11% 6.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 526.26 550.58 610.42 606.16 646.27 528.85 394.40 4.91%
EPS 8.40 -18.12 13.16 6.52 -9.28 11.76 13.04 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.36 2.53 2.43 2.35 2.30 2.12 0.54%
Adjusted Per Share Value based on latest NOSH - 217,791
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 187.31 191.66 198.89 194.40 200.22 163.99 113.16 8.75%
EPS 2.99 -6.31 12.86 2.09 -2.87 3.65 3.74 -3.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7795 0.8215 0.8244 0.7793 0.728 0.7132 0.6083 4.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.635 0.82 1.01 0.805 1.03 1.23 1.06 -
P/RPS 0.12 0.15 0.17 0.13 0.16 0.23 0.27 -12.63%
P/EPS 7.56 -4.53 2.56 12.35 -11.10 10.46 8.13 -1.20%
EY 13.23 -22.10 39.07 8.10 -9.01 9.56 12.30 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.40 0.33 0.44 0.53 0.50 -8.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 02/07/15 28/05/14 31/05/13 31/05/12 27/05/11 31/05/10 -
Price 0.56 0.62 1.00 0.93 1.00 1.28 0.94 -
P/RPS 0.11 0.11 0.16 0.15 0.15 0.24 0.24 -12.18%
P/EPS 6.67 -3.42 2.53 14.26 -10.78 10.88 7.21 -1.28%
EY 15.00 -29.23 39.47 7.01 -9.28 9.19 13.87 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.40 0.38 0.43 0.56 0.44 -8.38%

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