[MASTEEL] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD

Announcement Date

31-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -45.13%

YoY- -51.94%

Quarter Report

MASTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	1,439,652	1,383,079	1,302,310	1,314,873	1,091,076	749,297	836,924	9.45%
YoY %	4.09%	6.20%	-0.96%	20.51%	45.61%	-10.47%	-	-
Horiz. %	172.02%	165.26%	155.61%	157.11%	130.37%	89.53%	100.00%	-
PBT	10,542	32,847	33,093	13,428	30,156	28,698	34,521	-17.93%
YoY %	-67.91%	-0.74%	146.45%	-55.47%	5.08%	-16.87%	-	-
Horiz. %	30.54%	95.15%	95.86%	38.90%	87.36%	83.13%	100.00%	-
Tax	-12,734	-2,103	-782	35	-2,141	-368	-4,823	17.55%
YoY %	-505.52%	-168.93%	-2,334.29%	101.63%	-481.79%	92.37%	-	-
Horiz. %	264.03%	43.60%	16.21%	-0.73%	44.39%	7.63%	100.00%	-
NP	-2,192	30,744	32,311	13,463	28,015	28,330	29,698	-
YoY %	-107.13%	-4.85%	140.00%	-51.94%	-1.11%	-4.61%	-	-
Horiz. %	-7.38%	103.52%	108.80%	45.33%	94.33%	95.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,192	30,744	32,311	13,463	28,015	28,330	29,698	-
YoY %	-107.13%	-4.85%	140.00%	-51.94%	-1.11%	-4.61%	-	-
Horiz. %	-7.38%	103.52%	108.80%	45.33%	94.33%	95.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	120.79%	6.40%	2.36%	-0.26%	7.10%	1.28%	13.97%	-
YoY %	1,787.34%	171.19%	1,007.69%	-103.66%	454.69%	-90.84%	-	-
Horiz. %	864.64%	45.81%	16.89%	-1.86%	50.82%	9.16%	100.00%	-
Total Cost	1,441,844	1,352,335	1,269,999	1,301,410	1,063,061	720,967	807,226	10.14%
YoY %	6.62%	6.48%	-2.41%	22.42%	47.45%	-10.69%	-	-
Horiz. %	178.62%	167.53%	157.33%	161.22%	131.69%	89.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	557,908	559,829	529,233	494,411	484,329	413,074	399,068	5.74%
YoY %	-0.34%	5.78%	7.04%	2.08%	17.25%	3.51%	-	-
Horiz. %	139.80%	140.28%	132.62%	123.89%	121.37%	103.51%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	-	2,175	2,116	-	-	-	-	-
YoY %	-	2.79%	0.00%	-	-	-	-	-
Horiz. %	-	102.79%	100.00%	-	-	-	-	-
Div Payout %	-	7.08%	6.55%	-	-	-	-	-
YoY %	-	8.09%	0.00%	-	-	-	-	-
Horiz. %	-	108.09%	100.00%	-	-	-	-	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	557,908	559,829	529,233	494,411	484,329	413,074	399,068	5.74%
YoY %	-0.34%	5.78%	7.04%	2.08%	17.25%	3.51%	-	-
Horiz. %	139.80%	140.28%	132.62%	123.89%	121.37%	103.51%	100.00%	-
NOSH	236,401	221,276	217,791	210,387	210,578	194,846	194,667	3.28%
YoY %	6.84%	1.60%	3.52%	-0.09%	8.07%	0.09%	-	-
Horiz. %	121.44%	113.67%	111.88%	108.08%	108.17%	100.09%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	-0.15%	2.22%	2.48%	1.02%	2.57%	3.78%	3.55%	-
YoY %	-106.76%	-10.48%	143.14%	-60.31%	-32.01%	6.48%	-	-
Horiz. %	-4.23%	62.54%	69.86%	28.73%	72.39%	106.48%	100.00%	-
ROE	-0.39%	5.49%	6.11%	2.72%	5.78%	6.86%	7.44%	-
YoY %	-107.10%	-10.15%	124.63%	-52.94%	-15.74%	-7.80%	-	-
Horiz. %	-5.24%	73.79%	82.12%	36.56%	77.69%	92.20%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	608.99	625.05	597.96	624.98	518.13	384.56	429.92	5.97%
YoY %	-2.57%	4.53%	-4.32%	20.62%	34.73%	-10.55%	-	-
Horiz. %	141.65%	145.39%	139.09%	145.37%	120.52%	89.45%	100.00%	-
EPS	-0.93	13.89	14.84	6.40	13.30	14.54	15.26	-
YoY %	-106.70%	-6.40%	131.87%	-51.88%	-8.53%	-4.72%	-	-
Horiz. %	-6.09%	91.02%	97.25%	41.94%	87.16%	95.28%	100.00%	-
DPS	0.00	1.00	0.97	0.00	0.00	0.00	0.00	-
YoY %	0.00%	3.09%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	103.09%	100.00%	-	-	-	-	-
NAPS	2.36	2.53	2.43	2.35	2.30	2.12	2.05	2.37%
YoY %	-6.72%	4.12%	3.40%	2.17%	8.49%	3.41%	-	-
Horiz. %	115.12%	123.41%	118.54%	114.63%	112.20%	103.41%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 210,387
RPS	211.99	203.66	191.77	193.62	160.66	110.34	123.24	9.45%
YoY %	4.09%	6.20%	-0.96%	20.52%	45.60%	-10.47%	-	-
Horiz. %	172.01%	165.25%	155.61%	157.11%	130.36%	89.53%	100.00%	-
EPS	-0.32	4.53	4.76	1.98	4.13	4.17	4.37	-
YoY %	-107.06%	-4.83%	140.40%	-52.06%	-0.96%	-4.58%	-	-
Horiz. %	-7.32%	103.66%	108.92%	45.31%	94.51%	95.42%	100.00%	-
DPS	0.00	0.32	0.31	0.00	0.00	0.00	0.00	-
YoY %	0.00%	3.23%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	103.23%	100.00%	-	-	-	-	-
NAPS	0.8215	0.8244	0.7793	0.728	0.7132	0.6083	0.5876	5.74%
YoY %	-0.35%	5.79%	7.05%	2.08%	17.24%	3.52%	-	-
Horiz. %	139.81%	140.30%	132.62%	123.89%	121.38%	103.52%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	0.82	1.01	0.805	1.03	1.23	1.06	0.56	-
P/RPS	0.13	0.16	0.13	0.16	0.24	0.28	0.13	0.00%
YoY %	-18.75%	23.08%	-18.75%	-33.33%	-14.29%	115.38%	-	-
Horiz. %	100.00%	123.08%	100.00%	123.08%	184.62%	215.38%	100.00%	-
P/EPS	-88.43	7.27	5.43	16.10	9.25	7.29	3.67	-
YoY %	-1,316.37%	33.89%	-66.27%	74.05%	26.89%	98.64%	-	-
Horiz. %	-2,409.54%	198.09%	147.96%	438.69%	252.04%	198.64%	100.00%	-
EY	-1.13	13.76	18.43	6.21	10.82	13.72	27.24	-
YoY %	-108.21%	-25.34%	196.78%	-42.61%	-21.14%	-49.63%	-	-
Horiz. %	-4.15%	50.51%	67.66%	22.80%	39.72%	50.37%	100.00%	-
DY	0.00	0.99	1.21	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-18.18%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	81.82%	100.00%	-	-	-	-	-
P/NAPS	0.35	0.40	0.33	0.44	0.53	0.50	0.27	4.41%
YoY %	-12.50%	21.21%	-25.00%	-16.98%	6.00%	85.19%	-	-
Horiz. %	129.63%	148.15%	122.22%	162.96%	196.30%	185.19%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	02/07/15	28/05/14	31/05/13	31/05/12	27/05/11	31/05/10	28/05/09	-
Price	0.62	1.00	0.93	1.00	1.28	0.94	0.94	-
P/RPS	0.10	0.16	0.16	0.16	0.25	0.24	0.22	-12.30%
YoY %	-37.50%	0.00%	0.00%	-36.00%	4.17%	9.09%	-	-
Horiz. %	45.45%	72.73%	72.73%	72.73%	113.64%	109.09%	100.00%	-
P/EPS	-66.87	7.20	6.27	15.63	9.62	6.47	6.16	-
YoY %	-1,028.75%	14.83%	-59.88%	62.47%	48.69%	5.03%	-	-
Horiz. %	-1,085.55%	116.88%	101.79%	253.73%	156.17%	105.03%	100.00%	-
EY	-1.50	13.89	15.95	6.40	10.39	15.47	16.23	-
YoY %	-110.80%	-12.92%	149.22%	-38.40%	-32.84%	-4.68%	-	-
Horiz. %	-9.24%	85.58%	98.27%	39.43%	64.02%	95.32%	100.00%	-
DY	0.00	1.00	1.04	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-3.85%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	96.15%	100.00%	-	-	-	-	-
P/NAPS	0.26	0.40	0.38	0.43	0.56	0.44	0.46	-9.06%
YoY %	-35.00%	5.26%	-11.63%	-23.21%	27.27%	-4.35%	-	-
Horiz. %	56.52%	86.96%	82.61%	93.48%	121.74%	95.65%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos