[MASTEEL] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 100.77%
YoY- 105.07%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 348,723 318,011 325,397 337,678 330,040 339,920 278,412 3.82%
PBT 17,682 6,367 -9,900 7,666 3,776 -4,881 6,774 17.32%
Tax -3,599 -1,291 -809 -386 -226 0 -583 35.40%
NP 14,083 5,076 -10,709 7,280 3,550 -4,881 6,191 14.66%
-
NP to SH 14,083 5,076 -10,709 7,280 3,550 -4,881 6,191 14.66%
-
Tax Rate 20.35% 20.28% - 5.04% 5.99% - 8.61% -
Total Cost 334,640 312,935 336,106 330,398 326,490 344,801 272,221 3.49%
-
Net Worth 560,658 529,354 557,908 559,829 529,233 494,411 484,329 2.46%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 560,658 529,354 557,908 559,829 529,233 494,411 484,329 2.46%
NOSH 244,508 241,714 236,401 221,276 217,791 210,387 210,578 2.51%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.04% 1.60% -3.29% 2.16% 1.08% -1.44% 2.22% -
ROE 2.51% 0.96% -1.92% 1.30% 0.67% -0.99% 1.28% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 144.30 131.56 137.65 152.60 151.54 161.57 132.21 1.46%
EPS 5.83 2.10 -4.53 3.29 1.63 -2.32 2.94 12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.19 2.36 2.53 2.43 2.35 2.30 0.14%
Adjusted Per Share Value based on latest NOSH - 221,276
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.35 45.91 46.98 48.75 47.65 49.08 40.20 3.81%
EPS 2.03 0.73 -1.55 1.05 0.51 -0.70 0.89 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8095 0.7643 0.8055 0.8083 0.7641 0.7138 0.6993 2.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.79 0.635 0.82 1.01 0.805 1.03 1.23 -
P/RPS 0.55 0.48 0.60 0.66 0.53 0.64 0.93 -8.37%
P/EPS 13.56 30.24 -18.10 30.70 49.39 -44.40 41.84 -17.10%
EY 7.38 3.31 -5.52 3.26 2.02 -2.25 2.39 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.35 0.40 0.33 0.44 0.53 -7.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 02/07/15 28/05/14 31/05/13 31/05/12 27/05/11 -
Price 1.20 0.56 0.62 1.00 0.93 1.00 1.28 -
P/RPS 0.83 0.43 0.45 0.66 0.61 0.62 0.97 -2.56%
P/EPS 20.59 26.67 -13.69 30.40 57.06 -43.10 43.54 -11.72%
EY 4.86 3.75 -7.31 3.29 1.75 -2.32 2.30 13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.26 0.26 0.40 0.38 0.43 0.56 -1.22%

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