[MASTEEL] YoY 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- 185.27%
YoY- -46.67%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 268,349 242,196 359,987 342,259 344,127 337,988 235,656 2.18%
PBT 12,149 -12,491 10,789 10,857 18,883 15,393 8,263 6.62%
Tax -1,472 -1,668 -689 -730 108 86 -193 40.25%
NP 10,677 -14,159 10,100 10,127 18,991 15,479 8,070 4.77%
-
NP to SH 10,677 -14,159 10,100 10,127 18,991 15,479 8,070 4.77%
-
Tax Rate 12.12% - 6.39% 6.72% -0.57% -0.56% 2.34% -
Total Cost 257,672 256,355 349,887 332,132 325,136 322,509 227,586 2.08%
-
Net Worth 542,323 543,476 569,232 536,774 511,620 497,012 421,389 4.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 1,086 - - - -
Div Payout % - - - 10.73% - - - -
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 542,323 543,476 569,232 536,774 511,620 497,012 421,389 4.29%
NOSH 242,108 238,367 221,491 217,317 210,543 210,598 198,768 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 3.98% -5.85% 2.81% 2.96% 5.52% 4.58% 3.42% -
ROE 1.97% -2.61% 1.77% 1.89% 3.71% 3.11% 1.92% -
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 110.84 101.61 162.53 157.49 163.45 160.49 118.56 -1.11%
EPS 4.41 -5.94 4.56 4.66 9.02 7.35 4.06 1.38%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
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 39.53 35.68 53.03 50.42 50.70 49.79 34.72 2.18%
EPS 1.57 -2.09 1.49 1.49 2.80 2.28 1.19 4.72%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.799 0.8007 0.8386 0.7908 0.7537 0.7322 0.6208 4.29%
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 0.46 0.61 0.61 0.64 0.61 0.79 0.74 -7.61%
P/EPS 11.56 -10.44 21.71 21.67 11.09 17.14 21.67 -9.93%
EY 8.65 -9.58 4.61 4.61 9.02 5.83 4.61 11.04%
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
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 0.61 0.38 0.68 0.59 0.58 0.64 0.72 -2.72%
P/EPS 15.42 -6.57 24.34 19.85 10.53 13.88 20.94 -4.96%
EY 6.49 -15.23 4.11 5.04 9.49 7.21 4.78 5.22%
DY 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
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