[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -56.73%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,135,186 1,301,588 1,456,279 1,413,018 1,395,332 1,350,712 1,375,441 -12.04%
PBT -44,784 -39,600 28,084 29,229 36,912 88,872 28,957 -
Tax -4,954 -3,236 -12,256 -14,186 -2,150 -1,544 -1,943 86.95%
NP -49,738 -42,836 15,828 15,042 34,762 87,328 27,014 -
-
NP to SH -49,738 -42,836 15,828 15,042 34,762 87,328 27,014 -
-
Tax Rate - - 43.64% 48.53% 5.82% 1.74% 6.71% -
Total Cost 1,184,924 1,344,424 1,440,451 1,397,976 1,360,570 1,263,384 1,348,427 -8.27%
-
Net Worth 543,636 557,908 552,216 544,033 569,034 559,829 545,246 -0.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 1,471 1,486 - - 1,090 -
Div Payout % - - 9.29% 9.88% - - 4.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 543,636 557,908 552,216 544,033 569,034 559,829 545,246 -0.19%
NOSH 238,437 236,401 226,318 222,964 221,414 221,276 218,098 6.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.38% -3.29% 1.09% 1.06% 2.49% 6.47% 1.96% -
ROE -9.15% -7.68% 2.87% 2.77% 6.11% 15.60% 4.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 476.09 550.58 643.47 633.74 630.19 610.42 630.65 -17.13%
EPS -20.86 -18.12 6.99 6.75 15.70 13.16 12.38 -
DPS 0.00 0.00 0.65 0.67 0.00 0.00 0.50 -
NAPS 2.28 2.36 2.44 2.44 2.57 2.53 2.50 -5.97%
Adjusted Per Share Value based on latest NOSH - 223,369
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 163.90 187.93 210.26 204.01 201.46 195.02 198.59 -12.04%
EPS -7.18 -6.18 2.29 2.17 5.02 12.61 3.90 -
DPS 0.00 0.00 0.21 0.21 0.00 0.00 0.16 -
NAPS 0.7849 0.8055 0.7973 0.7855 0.8216 0.8083 0.7872 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.62 0.82 0.93 1.02 0.99 1.01 1.02 -
P/RPS 0.13 0.15 0.14 0.16 0.16 0.17 0.16 -12.96%
P/EPS -2.97 -4.53 13.30 15.12 6.31 2.56 8.24 -
EY -33.65 -22.10 7.52 6.61 15.86 39.07 12.14 -
DY 0.00 0.00 0.70 0.65 0.00 0.00 0.49 -
P/NAPS 0.27 0.35 0.38 0.42 0.39 0.40 0.41 -24.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 02/07/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 -
Price 0.39 0.62 0.88 0.985 1.11 1.00 1.10 -
P/RPS 0.08 0.11 0.14 0.16 0.18 0.16 0.17 -39.58%
P/EPS -1.87 -3.42 12.58 14.60 7.07 2.53 8.88 -
EY -53.49 -29.23 7.95 6.85 14.14 39.47 11.26 -
DY 0.00 0.00 0.74 0.68 0.00 0.00 0.45 -
P/NAPS 0.17 0.26 0.36 0.40 0.43 0.40 0.44 -47.04%

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