ACC

1. School Of Architecture, Building & Design
Foundation In Natural & Built Environment
Assignment Title : Financial Ratio Analysis
Group Members :
NAME STUDENT ID
SEET TIONG HONG 0320438
WONG DE­VIN 0319814
BRYAN TEH QING DA 0318590
Basic Accounting [ACC30205 / FNBE0145]
Lecturer : Chang Jau Ho
Submission Date : 4th June 2015

2. Background History Of MASTEEL
Malaysia Steel Works (KL) Berhad was founded in 1971 at Petaling Jaya,
Selangor as a steel manufacturer producing commercial grade mild steel round
bars and steel billets at their rolling mill.
To further improve their competitiveness, they had upgraded their mill to become
a entirely continuous mill with the addition of a new reheating furnace which was
able to utilise one ton of steel billets. Besides, the company had further increased
the mill capacity to 450,000 metric tonne every year.
Due to ever rising demand of their customers, they installed a thermal quenching
line that could produce grade 500 deformed bars. Notably, the mill obtained the
ISO 9002 certification recognizing the company commitment and dedication to
quality management system.
A new milestone in the history of Malaysia Steel Works (KL) Berhad was
realised when their meltshop in Bukit Raja entered into commercial production in
1998. Their Danieli supplied billet production plant became one of the most
advanced meltshop in the region as the electric arc furnace was featured with
several advanced components such as ultra­high power transformers (UHP),
eccentric bottom tapping configuration (EBT) and fully automated furnace
process control and alloy additive plant. In order to increase the output and
quality of their products such as steel bars and steel billets, the company added a
refining ladle furnace.
As the company is growing stronger with strong balance sheet, they plan to go
even further to increase their capacity of the meltshop to 700,000 metric tonne of
billets per year by installing a multi­stand large curvature continuous casting
machine which could cast high­grade billets up to 160mm x 160mm by end of
2014.

3. Furthermore, the domestic steel usage is going to increase due to several key
projects under Malaysia’s Economic Transformation Programme such as Sungai
Buloh­Kajang MRT and Klang Valley LRT extension. This would boost the
company’s revenue of 2015.
The company is one of the premier steel manufacturer in Malaysia thanks to their
high consistency of the quality products produced by the meltshop.
Steel Billets Rolling Steel Mill

4. Financial Ration Of MASTEEL
Return Of Equity (ROE)
eturn of Equity 00% R = ( Net Profit
Average Owners Equity )× 1
ROE for 2013 = 00% (27,014,000
540,501,500 )× 1
​ = 5%
ROE for 2012 = 00% (24,346,000
540,501,500 )× 1
​ = 4.5%
Over the period of year 2012 and 2013, the ROE of the business has
increased from 4.5% to 5% . The owner is getting more return from his
capital.

5.
Net Profit Margin (NPM)
et Profit Margin 00% N = (Net Sales
Net Profit
)× 1
NPM for 2013 = 00% ( 27, 014, 000
1, 375, 441, 000 )× 1
= 1.96%
NPM for 2012 = 00% ( 24, 346, 000
1, 312, 189, 000 )× 1
= 1.86%
During the period, the NPM has a minor increase from 1.86% to 1.96%.
This means that the ability of the business to control its overall expenses
is slightly better compared to the previous year.

6. Gross Profit Margin (GPM)
ross Profit Margin 00% G = ( Net Sales
Gross Profit
)× 1
GPM for 2013 = 00% ( 86,791,000
1,375,441,000 )× 1
= 6.31%
GPM for 2012 = 00% ( 75,153,000
1,312,189,000 )× 1
= 5.73%
Over the period of year 2012 to 2013, the GPM has increased from 5.73%
to 6.31%. The business is getting better in terms of their ability to control
its cost of goods sold expenses for year 2013 than 2012.

7. Selling Expenses Ration (SER)
elling Expenses Ratio 00% S = ( Net Sales
Selling Expenses
)× 1
SER for 2013 = 00% ( 17, 828, 000
1, 375, 441, 000 )× 1
= 1.3%
SER for 2012 = 00% ( 19, 544, 000
1, 312, 189, 000 )× 1
= 1.49%
The SER of the business has slightly decreased from 1.49% to 1.3%
throughout the year. It means that the business’s ability to control its
selling expenses is getting better.

8. General Expenses Ratio (GER)
eneral Expenses Ratio 00% G = ( Net Sales
General Expenses
)× 1
GER for 2013 = 00% ( 27, 199, 000
1, 375, 441, 000)× 1
= 1.98%
GER for 2012 = 00% ( 19, 352, 000
1, 312, 189, 000)× 1
= 1.47%
The GER has increased from 1.47% to 1.98% over the period of year
2012 and 2013. The business’s ability of controlling its general expenses
is worse in year 2012 than 2013.

9. Financial Expenses Ratio (FER)
inancial Expenses Ratio 00% F = ( Net Sales
Financial Expenses
)× 1
FER for 2013 = 00% ( 15,140,000
1,375,441,000 )× 1
= 1.1%
FER for 2012 = 00% ( 15,261,000
1,312,189,000 )× 1
= 1.16%
Over the period of year 2012 and 2013, the FER has decreased by 0.05%,
from 1.16% to 1.1%. In other words, the financial expenses in year 2013
is slightly lower than 2012.

10. Working Capital
orking Capital W = ( Total Current Assets
Total Current Liabilities )
Working capital for 2013 ​ ​= (435, 500, 000
523, 506, 000
)
= 1.2 : 1
Working capital for 2012 = (368, 580, 000
462, 280, 000
)
= 1.25 : 1
Over the period of 2012 to 2013 the working capital of the business has
dropped from 1.25:1 to 1.2:1. The business’s ability to pay of its current
liabilities is not as good as the previous year. In addition, it does not meet
the criteria of a ratio 2:1.

11.
Total Debt
otal Debt 00% T = ( Total Assets
Total Liabities
) × 1
Total Debt for 2013 = 00% ( 460, 755, 000
1, 015, 001, 000 )× 1
= 45.4%
Total Debt for 2012 = 00% (930, 785, 000
404, 028, 000
)× 1
= 43.4%
From the year 2012 to 2013, the total debt has increased from 43.4% to
45.4%. The total debt of this business has increased. In addition, it still
satisfies the requirement of a maximum of 50% debt.

12. Stock Turnover
tock Turnover 365 S = ÷ ( Average Inventory
Cost Of Goods Sold
)
Stock Turnover for 2013 = 65 3 ÷ ( 200, 838, 000
1, 288, 650, 000
)
= 57 days
Stock Turnover for 2012 = 65 3 ÷ ( 200,838,000
1,237,036,000
)
= 60 days
During the period of year 2012 and 2013, The stock turnover has
decreased from 60 days to 57 days. The business sold its goods faster in
2013 compared to 2012.

13. Debtor Turnover
ebtor Turnover 65 D = 3 ÷ ( Credit Sales
Average Debtors )
Debtor Turnover 2013 =
= 123 days65 3 ÷ ( 687, 720, 500
[(239,952,000 + 222,703,000) / 2] )
Debtor Turnover 2012 =
= 129 days65 3 ÷ ( 656, 094, 500
[(239,952,000 + 222,703,000) / 2] )
Over the period of year 2012 to 2013, the debtor turnover of the business
has decreased from 129 days to 123 days. It means that the business
received their money faster than the previous year.
*(Due to the absence of credit sales figure in the annual report, we have
taken the revenues of both years and divided by 50%)

14. Interest Coverage
nterest Coverage I = ( Interest Expenses
Interest Expenses + Net Profit
)
Interest coverage for 2013 = ( 15,140,000
15,140,000 + 27,014,000
)
= 2.78 times
Interest coverage for 2012 = ( 15,261,000
15,261,000 + 24,346,000
)
= 2.6 times
During the period of year 2012 to 2013, the interest coverage of the
business increased from 2.6 times to 2.78 times. It also means the
business ability to pay off its interest expenses is better. However a
business should never fall below 5 times.

15.
P/E Ratio
P/E Ratio = ( Earning Per Share
Current Share Price
)
= ( 0.62
0.1238 )
= 5.008
Based on the information we acquired from the webpage of Bursa
Malaysia dated 3rd June 2015, the share price of MASTEEL is RM 0.62
and its earning per share is RM 0.1238. This means the P/E ratio of
Malaysia Steel Works Berhad is 5.008 (0.62/0.1238).

16.
CONCLUSION
Based on the information we had acquired through few sources, the profitability
of the business is pretty satisfying. It has clearly shown that the owner is getting
more return from his capital invested. The return of equity shows a positive
increased by 0.5% from 4.5% to 5% over the period of year 2012 and 2013.
Secondly, this business has also improved in terms of controlling its overall
expenses over the year from the year 2012, Net Profit Margin shows a clear
figure of a minor increase from 1.86% to 1.96%. Other than that, based on the
increased numbers in the Gross Profit Margin (GPM), the business is getting
better in terms of their ability to control its cost of goods sold expenses. Selling
expenses are also being well controlled by the company as the Selling Expenses
Ratio of the business had a slight decrease over the year 2012 and 2013. It has
also shown a lower figure for the financial expenses of the business from year
2012 to the year 2013. Furthermore, the total debt of this business over the year
2012 and 2013 has increased from 43.4% to 45.4%. Although the total debt
incurred has increased slightly, but it still remains below the maximum debt limit
of 50%. The business has fulfilled the maximum total debt of 50%. Moreover, the
business’s stock turnover has decreases from 60 days to 57 days which shows a
significantly good result as the business managed to sell its goods at a faster rate
at the year 2013 compared to year 2012. Not only that, the debtor turnover for the
company has also decreased from 129 days to 123 days. It also means that the
business received their money faster than the previous year. During the period of
year 2012 to 2013, the business’s interest coverage has also increased from 2.6
times to 2.78 times which means that the business ability to pay off its interest
expense has improved too.

17.
However, on the down side, based on the figure of the working capital of the
business, the business has dropped from the ratio of 1.25:1 to 1.2:1. It also means
that the business’s ability to pay of its current liabilities is not as good as the
previous year.
Finally, the P/E ratio of MASTEEL is as low as 5.008. It lies below the
reasonable P/E ratio which is 15. Although there are few lacklustre results
acquired by calculating the financial ratios, this company is still worth investing
as most of the results are positive and improving. Investors are encouraged to
consider this steel manufacturing company into their investment portfolios. Our
team would RECOMMEND this company to the canny investors. Investors are
required to invest at own risks. Happy investing.

18. Appendix
Balance Sheet For The Year Ended On 31st December 2013
1) ​Total Assets

19. 2) ​Total Owner’s Equity & Total Liabilities

20. 3)​ ​P&L Statement For The Year Ended On 31st December 2013

21. 4)​ Star Business, 11th March 2015

22. 5)​ The Malaysian Reserve, 27 June 2014

23. REFERENCE
1) Company History. (n.d.). Retrieved June 1, 2015, from
http://www.masteel.com.my/about­2/brief­history­milestone/
2) Malaysia Steel Works (KL) Berhad ­ Information. (n.d.). Retrieved June
1, 2015, from
http://www.bursamalaysia.com/market/listed­companies/list­of­companies/
plc­profile.html?stock_code=5098
3) Liz, L. (2014, August 30). Masteel's will of steel ­ Business News | The
Star Online. Retrieved June 1, 2015, from
http://www.thestar.com.my/Business/Business­News/2014/08/30/Masteels­
will­of­steel­Steel­producer­keen­for­rail­project­to­run­alongside­its­core­
business/?style=biz