[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.11%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,023,480 672,299 330,040 1,312,189 996,981 684,047 339,920 108.37%
PBT 24,910 14,633 3,776 24,902 21,554 14,002 -4,881 -
Tax -1,522 -956 -226 -556 -404 108 0 -
NP 23,388 13,677 3,550 24,346 21,150 14,110 -4,881 -
-
NP to SH 23,388 13,677 3,550 24,346 21,150 14,110 -4,881 -
-
Tax Rate 6.11% 6.53% 5.99% 2.23% 1.87% -0.77% - -
Total Cost 1,000,092 658,622 326,490 1,287,843 975,831 669,937 344,801 103.25%
-
Net Worth 548,258 537,077 529,233 511,865 520,323 511,750 494,411 7.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,087 1,087 - 3,172 - - - -
Div Payout % 4.65% 7.95% - 13.03% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 548,258 537,077 529,233 511,865 520,323 511,750 494,411 7.12%
NOSH 217,562 217,440 217,791 211,514 210,657 210,597 210,387 2.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.29% 2.03% 1.08% 1.86% 2.12% 2.06% -1.44% -
ROE 4.27% 2.55% 0.67% 4.76% 4.06% 2.76% -0.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 470.43 309.19 151.54 620.38 473.27 324.81 161.57 103.77%
EPS 10.75 6.29 1.63 11.51 10.04 6.70 -2.32 -
DPS 0.50 0.50 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.52 2.47 2.43 2.42 2.47 2.43 2.35 4.76%
Adjusted Per Share Value based on latest NOSH - 211,627
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 147.77 97.07 47.65 189.46 143.95 98.76 49.08 108.36%
EPS 3.38 1.97 0.51 3.52 3.05 2.04 -0.70 -
DPS 0.16 0.16 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.7916 0.7754 0.7641 0.739 0.7513 0.7389 0.7138 7.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.98 1.01 0.805 0.84 0.94 1.00 1.03 -
P/RPS 0.21 0.33 0.53 0.14 0.20 0.31 0.64 -52.39%
P/EPS 9.12 16.06 49.39 7.30 9.36 14.93 -44.40 -
EY 10.97 6.23 2.02 13.70 10.68 6.70 -2.25 -
DY 0.51 0.50 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.33 0.35 0.38 0.41 0.44 -7.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 1.07 0.925 0.93 0.815 0.86 0.95 1.00 -
P/RPS 0.23 0.30 0.61 0.13 0.18 0.29 0.62 -48.34%
P/EPS 9.95 14.71 57.06 7.08 8.57 14.18 -43.10 -
EY 10.05 6.80 1.75 14.12 11.67 7.05 -2.32 -
DY 0.47 0.54 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.38 0.34 0.35 0.39 0.43 -1.55%

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