[MASTEEL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 285.27%
YoY- -3.07%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 586,360 567,593 697,666 672,299 684,047 616,400 427,778 5.39%
PBT 18,515 -22,392 18,456 14,633 14,002 22,167 14,962 3.61%
Tax -2,763 -2,477 -1,075 -956 108 -497 -539 31.27%
NP 15,752 -24,869 17,381 13,677 14,110 21,670 14,423 1.47%
-
NP to SH 15,752 -24,869 17,381 13,677 14,110 21,670 14,423 1.47%
-
Tax Rate 14.92% - 5.82% 6.53% -0.77% 2.24% 3.60% -
Total Cost 570,608 592,462 680,285 658,622 669,937 594,730 413,355 5.51%
-
Net Worth 542,004 543,636 569,034 537,077 511,750 496,999 421,167 4.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 1,087 - - 1,986 -
Div Payout % - - - 7.95% - - 13.77% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 542,004 543,636 569,034 537,077 511,750 496,999 421,167 4.28%
NOSH 241,966 238,437 221,414 217,440 210,597 210,592 198,663 3.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.69% -4.38% 2.49% 2.03% 2.06% 3.52% 3.37% -
ROE 2.91% -4.57% 3.05% 2.55% 2.76% 4.36% 3.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 242.33 238.05 315.10 309.19 324.81 292.70 215.33 1.98%
EPS 6.51 -10.43 7.85 6.29 6.70 10.29 7.26 -1.79%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 1.00 -
NAPS 2.24 2.28 2.57 2.47 2.43 2.36 2.12 0.92%
Adjusted Per Share Value based on latest NOSH - 217,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.38 83.62 102.78 99.04 100.78 90.81 63.02 5.39%
EPS 2.32 -3.66 2.56 2.01 2.08 3.19 2.12 1.51%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.29 -
NAPS 0.7985 0.8009 0.8383 0.7912 0.7539 0.7322 0.6205 4.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.51 0.62 0.99 1.01 1.00 1.26 0.88 -
P/RPS 0.21 0.26 0.31 0.33 0.31 0.43 0.41 -10.54%
P/EPS 7.83 -5.94 12.61 16.06 14.93 12.24 12.12 -7.01%
EY 12.76 -16.82 7.93 6.23 6.70 8.17 8.25 7.53%
DY 0.00 0.00 0.00 0.50 0.00 0.00 1.14 -
P/NAPS 0.23 0.27 0.39 0.41 0.41 0.53 0.42 -9.54%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 27/08/14 30/08/13 29/08/12 24/08/11 30/08/10 -
Price 0.68 0.39 1.11 0.925 0.95 1.02 0.85 -
P/RPS 0.28 0.16 0.35 0.30 0.29 0.35 0.39 -5.36%
P/EPS 10.45 -3.74 14.14 14.71 14.18 9.91 11.71 -1.87%
EY 9.57 -26.74 7.07 6.80 7.05 10.09 8.54 1.91%
DY 0.00 0.00 0.00 0.54 0.00 0.00 1.18 -
P/NAPS 0.30 0.17 0.43 0.37 0.39 0.43 0.40 -4.67%

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