[MASTEEL] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -0.57%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,383,079 1,302,310 1,314,873 1,091,076 749,297 836,924 614,293 14.47%
PBT 32,847 33,093 13,428 30,156 28,698 34,521 59,720 -9.47%
Tax -2,103 -782 35 -2,141 -368 -4,823 -1,607 4.58%
NP 30,744 32,311 13,463 28,015 28,330 29,698 58,113 -10.06%
-
NP to SH 30,744 32,311 13,463 28,015 28,330 29,698 58,113 -10.06%
-
Tax Rate 6.40% 2.36% -0.26% 7.10% 1.28% 13.97% 2.69% -
Total Cost 1,352,335 1,269,999 1,301,410 1,063,061 720,967 807,226 556,180 15.95%
-
Net Worth 559,829 529,233 494,411 484,329 413,074 399,068 375,286 6.88%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,175 2,116 - - - - - -
Div Payout % 7.08% 6.55% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 559,829 529,233 494,411 484,329 413,074 399,068 375,286 6.88%
NOSH 221,276 217,791 210,387 210,578 194,846 194,667 146,025 7.16%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.22% 2.48% 1.02% 2.57% 3.78% 3.55% 9.46% -
ROE 5.49% 6.11% 2.72% 5.78% 6.86% 7.44% 15.48% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 625.05 597.96 624.98 518.13 384.56 429.92 420.67 6.81%
EPS 13.89 14.84 6.40 13.30 14.54 15.26 39.80 -16.08%
DPS 1.00 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.43 2.35 2.30 2.12 2.05 2.57 -0.26%
Adjusted Per Share Value based on latest NOSH - 210,578
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 203.76 191.86 193.71 160.74 110.39 123.30 90.50 14.47%
EPS 4.53 4.76 1.98 4.13 4.17 4.38 8.56 -10.05%
DPS 0.32 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8248 0.7797 0.7284 0.7135 0.6086 0.5879 0.5529 6.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.01 0.805 1.03 1.23 1.06 0.56 1.40 -
P/RPS 0.16 0.13 0.16 0.24 0.28 0.13 0.33 -11.36%
P/EPS 7.27 5.43 16.10 9.25 7.29 3.67 3.52 12.84%
EY 13.76 18.43 6.21 10.82 13.72 27.24 28.43 -11.38%
DY 0.99 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.44 0.53 0.50 0.27 0.54 -4.87%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 27/05/11 31/05/10 28/05/09 02/06/08 -
Price 1.00 0.93 1.00 1.28 0.94 0.94 1.82 -
P/RPS 0.16 0.16 0.16 0.25 0.24 0.22 0.43 -15.18%
P/EPS 7.20 6.27 15.63 9.62 6.47 6.16 4.57 7.86%
EY 13.89 15.95 6.40 10.39 15.47 16.23 21.87 -7.28%
DY 1.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.43 0.56 0.44 0.46 0.71 -9.11%

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