[MASTEEL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.63%
YoY- 28.77%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 547,388 512,858 432,256 362,228 353,188 316,134 288,556 53.18%
PBT 44,061 43,316 26,852 30,009 28,409 19,906 13,960 115.01%
Tax 0 0 0 0 0 0 0 -
NP 44,061 43,316 26,852 30,009 28,409 19,906 13,960 115.01%
-
NP to SH 44,061 43,316 26,852 30,009 28,409 19,906 13,960 115.01%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 503,326 469,542 405,404 332,219 324,778 296,228 274,596 49.71%
-
Net Worth 334,427 317,115 295,804 301,949 292,605 283,421 277,068 13.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,967 5,816 - 1,995 2,660 3,991 - -
Div Payout % 9.01% 13.43% - 6.65% 9.36% 20.05% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 334,427 317,115 295,804 301,949 292,605 283,421 277,068 13.35%
NOSH 141,706 138,478 135,070 133,017 133,002 133,061 133,206 4.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.05% 8.45% 6.21% 8.28% 8.04% 6.30% 4.84% -
ROE 13.18% 13.66% 9.08% 9.94% 9.71% 7.02% 5.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 386.28 370.35 320.02 272.32 265.55 237.58 216.62 46.99%
EPS 31.09 31.28 19.88 22.56 21.36 14.96 10.48 106.32%
DPS 2.80 4.20 0.00 1.50 2.00 3.00 0.00 -
NAPS 2.36 2.29 2.19 2.27 2.20 2.13 2.08 8.77%
Adjusted Per Share Value based on latest NOSH - 133,038
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.03 74.05 62.41 52.30 50.99 45.64 41.66 53.18%
EPS 6.36 6.25 3.88 4.33 4.10 2.87 2.02 114.66%
DPS 0.57 0.84 0.00 0.29 0.38 0.58 0.00 -
NAPS 0.4829 0.4579 0.4271 0.436 0.4225 0.4092 0.40 13.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.50 1.34 1.25 1.03 0.75 0.79 0.77 -
P/RPS 0.39 0.36 0.39 0.38 0.28 0.33 0.36 5.47%
P/EPS 4.82 4.28 6.29 4.57 3.51 5.28 7.35 -24.49%
EY 20.73 23.34 15.90 21.90 28.48 18.94 13.61 32.34%
DY 1.87 3.13 0.00 1.46 2.67 3.80 0.00 -
P/NAPS 0.64 0.59 0.57 0.45 0.34 0.37 0.37 44.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 30/05/06 -
Price 1.52 1.26 1.27 1.20 0.94 0.75 0.80 -
P/RPS 0.39 0.34 0.40 0.44 0.35 0.32 0.37 3.56%
P/EPS 4.89 4.03 6.39 5.32 4.40 5.01 7.63 -25.64%
EY 20.46 24.83 15.65 18.80 22.72 19.95 13.10 34.57%
DY 1.84 3.33 0.00 1.25 2.13 4.00 0.00 -
P/NAPS 0.64 0.55 0.58 0.53 0.43 0.35 0.38 41.51%

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