[MASTEEL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 244.54%
YoY- -34.89%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,320,160 1,312,189 1,329,308 1,368,094 1,359,680 1,253,365 1,222,280 5.26%
PBT 15,104 24,902 28,738 28,004 -19,524 24,898 52,836 -56.57%
Tax -904 -556 -538 216 0 -547 -2,349 -47.06%
NP 14,200 24,346 28,200 28,220 -19,524 24,351 50,486 -57.03%
-
NP to SH 14,200 24,346 28,200 28,220 -19,524 24,351 50,486 -57.03%
-
Tax Rate 5.99% 2.23% 1.87% -0.77% - 2.20% 4.45% -
Total Cost 1,305,960 1,287,843 1,301,108 1,339,874 1,379,204 1,229,014 1,171,793 7.48%
-
Net Worth 529,233 511,865 520,323 511,750 494,411 499,124 513,852 1.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 3,172 - - - 2,106 - -
Div Payout % - 13.03% - - - 8.65% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 529,233 511,865 520,323 511,750 494,411 499,124 513,852 1.98%
NOSH 217,791 211,514 210,657 210,597 210,387 210,600 210,595 2.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.08% 1.86% 2.12% 2.06% -1.44% 1.94% 4.13% -
ROE 2.68% 4.76% 5.42% 5.51% -3.95% 4.88% 9.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 606.16 620.38 631.03 649.63 646.27 595.14 580.39 2.93%
EPS 6.52 11.51 13.39 13.40 -9.28 11.56 23.97 -57.98%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.43 2.42 2.47 2.43 2.35 2.37 2.44 -0.27%
Adjusted Per Share Value based on latest NOSH - 210,543
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 190.61 189.46 191.93 197.53 196.31 180.96 176.47 5.26%
EPS 2.05 3.52 4.07 4.07 -2.82 3.52 7.29 -57.04%
DPS 0.00 0.46 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.7641 0.739 0.7513 0.7389 0.7138 0.7206 0.7419 1.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.805 0.84 0.94 1.00 1.03 1.16 1.03 -
P/RPS 0.13 0.14 0.15 0.15 0.16 0.19 0.18 -19.48%
P/EPS 12.35 7.30 7.02 7.46 -11.10 10.03 4.30 101.92%
EY 8.10 13.70 14.24 13.40 -9.01 9.97 23.28 -50.49%
DY 0.00 1.79 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 0.33 0.35 0.38 0.41 0.44 0.49 0.42 -14.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.93 0.815 0.86 0.95 1.00 1.09 1.05 -
P/RPS 0.15 0.13 0.14 0.15 0.15 0.18 0.18 -11.43%
P/EPS 14.26 7.08 6.42 7.09 -10.78 9.43 4.38 119.50%
EY 7.01 14.12 15.57 14.11 -9.28 10.61 22.83 -54.45%
DY 0.00 1.84 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 0.38 0.34 0.35 0.39 0.43 0.46 0.43 -7.90%

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