[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 20.37%
YoY- -35.18%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 264,891 158,067 72,139 306,432 232,122 141,808 69,719 143.29%
PBT 21,307 9,953 3,490 23,304 19,360 10,149 4,677 174.55%
Tax 0 0 0 0 0 0 0 -
NP 21,307 9,953 3,490 23,304 19,360 10,149 4,677 174.55%
-
NP to SH 21,307 9,953 3,490 23,304 19,360 10,149 4,677 174.55%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 243,584 148,114 68,649 283,128 212,762 131,659 65,042 140.96%
-
Net Worth 292,605 283,421 277,068 268,654 252,957 205,368 191,847 32.46%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,995 1,995 - 1,965 - - - -
Div Payout % 9.36% 20.05% - 8.44% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 292,605 283,421 277,068 268,654 252,957 205,368 191,847 32.46%
NOSH 133,002 133,061 133,206 131,051 125,226 119,399 113,519 11.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.04% 6.30% 4.84% 7.60% 8.34% 7.16% 6.71% -
ROE 7.28% 3.51% 1.26% 8.67% 7.65% 4.94% 2.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.16 118.79 54.16 233.83 185.36 118.77 61.42 118.91%
EPS 16.02 7.48 2.62 17.78 15.46 8.50 4.12 147.06%
DPS 1.50 1.50 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.20 2.13 2.08 2.05 2.02 1.72 1.69 19.20%
Adjusted Per Share Value based on latest NOSH - 130,927
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.25 22.82 10.42 44.24 33.51 20.47 10.07 143.24%
EPS 3.08 1.44 0.50 3.36 2.80 1.47 0.68 173.50%
DPS 0.29 0.29 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.4225 0.4092 0.40 0.3879 0.3652 0.2965 0.277 32.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.79 0.77 0.58 0.70 0.79 1.03 -
P/RPS 0.38 0.67 1.42 0.25 0.38 0.67 1.68 -62.84%
P/EPS 4.68 10.56 29.39 3.26 4.53 9.29 25.00 -67.24%
EY 21.36 9.47 3.40 30.66 22.09 10.76 4.00 205.20%
DY 2.00 1.90 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.28 0.35 0.46 0.61 -32.24%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 04/09/06 30/05/06 28/02/06 23/11/05 22/08/05 25/05/05 -
Price 0.94 0.75 0.80 0.65 0.67 0.67 0.87 -
P/RPS 0.47 0.63 1.48 0.28 0.36 0.56 1.42 -52.11%
P/EPS 5.87 10.03 30.53 3.66 4.33 7.88 21.12 -57.37%
EY 17.04 9.97 3.27 27.36 23.07 12.69 4.74 134.48%
DY 1.60 2.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.38 0.32 0.33 0.39 0.51 -10.74%

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