[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.72%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 910,550 697,544 547,972 547,388 512,858 432,256 362,228 84.98%
PBT 123,428 83,004 46,179 44,061 43,316 26,852 30,009 156.93%
Tax -9,244 -6,428 -497 0 0 0 0 -
NP 114,184 76,576 45,682 44,061 43,316 26,852 30,009 143.92%
-
NP to SH 114,184 76,576 45,682 44,061 43,316 26,852 30,009 143.92%
-
Tax Rate 7.49% 7.74% 1.08% 0.00% 0.00% 0.00% 0.00% -
Total Cost 796,366 620,968 502,290 503,326 469,542 405,404 332,219 79.20%
-
Net Worth 408,842 375,286 352,404 334,427 317,115 295,804 301,949 22.41%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,760 - 3,045 3,967 5,816 - 1,995 168.38%
Div Payout % 7.67% - 6.67% 9.01% 13.43% - 6.65% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 408,842 375,286 352,404 334,427 317,115 295,804 301,949 22.41%
NOSH 146,015 146,025 145,022 141,706 138,478 135,070 133,017 6.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.54% 10.98% 8.34% 8.05% 8.45% 6.21% 8.28% -
ROE 27.93% 20.40% 12.96% 13.18% 13.66% 9.08% 9.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 623.60 477.69 377.85 386.28 370.35 320.02 272.32 73.82%
EPS 78.20 52.44 31.50 31.09 31.28 19.88 22.56 129.21%
DPS 6.00 0.00 2.10 2.80 4.20 0.00 1.50 152.19%
NAPS 2.80 2.57 2.43 2.36 2.29 2.19 2.27 15.02%
Adjusted Per Share Value based on latest NOSH - 141,641
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 134.14 102.76 80.73 80.64 75.56 63.68 53.36 84.98%
EPS 16.82 11.28 6.73 6.49 6.38 3.96 4.42 143.94%
DPS 1.29 0.00 0.45 0.58 0.86 0.00 0.29 170.72%
NAPS 0.6023 0.5529 0.5192 0.4927 0.4672 0.4358 0.4448 22.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.54 1.40 1.68 1.50 1.34 1.25 1.03 -
P/RPS 0.25 0.29 0.44 0.39 0.36 0.39 0.38 -24.37%
P/EPS 1.97 2.67 5.33 4.82 4.28 6.29 4.57 -42.96%
EY 50.78 37.46 18.75 20.73 23.34 15.90 21.90 75.27%
DY 3.90 0.00 1.25 1.87 3.13 0.00 1.46 92.63%
P/NAPS 0.55 0.54 0.69 0.64 0.59 0.57 0.45 14.32%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 -
Price 1.02 1.82 1.54 1.52 1.26 1.27 1.20 -
P/RPS 0.16 0.38 0.41 0.39 0.34 0.40 0.44 -49.08%
P/EPS 1.30 3.47 4.89 4.89 4.03 6.39 5.32 -60.94%
EY 76.67 28.81 20.45 20.46 24.83 15.65 18.80 155.47%
DY 5.88 0.00 1.36 1.84 3.33 0.00 1.25 181.00%
P/NAPS 0.36 0.71 0.63 0.64 0.55 0.58 0.53 -22.74%

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