[MASTEEL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.11%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 275,451 301,438 362,099 351,181 312,934 300,310 285,031 -0.56%
PBT 2,529 -22,449 3,467 10,277 7,552 17,460 5,433 -11.95%
Tax -1,286 -1,690 -9,565 -566 -512 -1,265 -669 11.49%
NP 1,243 -24,139 -6,098 9,711 7,040 16,195 4,764 -20.04%
-
NP to SH 1,243 -24,139 -6,098 9,711 7,040 16,195 4,764 -20.04%
-
Tax Rate 50.85% - 275.89% 5.51% 6.78% 7.25% 12.31% -
Total Cost 274,208 325,577 368,197 341,470 305,894 284,115 280,267 -0.36%
-
Net Worth 545,945 521,729 545,022 548,693 520,622 513,859 433,828 3.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,088 - - - -
Div Payout % - - - 11.21% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 545,945 521,729 545,022 548,693 520,622 513,859 433,828 3.90%
NOSH 243,725 240,428 223,369 217,735 210,778 210,598 202,723 3.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.45% -8.01% -1.68% 2.77% 2.25% 5.39% 1.67% -
ROE 0.23% -4.63% -1.12% 1.77% 1.35% 3.15% 1.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 113.02 125.38 162.11 161.29 148.47 142.60 140.60 -3.57%
EPS 0.51 -10.04 -2.73 4.46 3.34 7.69 2.35 -22.46%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 2.24 2.17 2.44 2.52 2.47 2.44 2.14 0.76%
Adjusted Per Share Value based on latest NOSH - 217,735
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.77 43.52 52.28 50.70 45.18 43.36 41.15 -0.56%
EPS 0.18 -3.49 -0.88 1.40 1.02 2.34 0.69 -20.04%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.7882 0.7533 0.7869 0.7922 0.7517 0.7419 0.6264 3.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.95 0.375 1.02 0.98 0.94 1.03 0.86 -
P/RPS 0.84 0.30 0.63 0.61 0.63 0.72 0.61 5.47%
P/EPS 186.27 -3.74 -37.36 21.97 28.14 13.39 36.60 31.12%
EY 0.54 -26.77 -2.68 4.55 3.55 7.47 2.73 -23.64%
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 0.42 0.17 0.42 0.39 0.38 0.42 0.40 0.81%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.82 0.355 0.985 1.07 0.86 1.05 1.07 -
P/RPS 0.73 0.28 0.61 0.66 0.58 0.74 0.76 -0.66%
P/EPS 160.78 -3.54 -36.08 23.99 25.75 13.65 45.53 23.37%
EY 0.62 -28.28 -2.77 4.17 3.88 7.32 2.20 -19.01%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 0.37 0.16 0.40 0.42 0.35 0.43 0.50 -4.89%

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