[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.96%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,253,365 916,710 616,400 278,412 1,004,786 712,809 427,778 104.35%
PBT 24,898 39,627 22,167 6,774 29,997 20,394 14,962 40.29%
Tax -547 -1,762 -497 -583 -1,903 -1,207 -539 0.98%
NP 24,351 37,865 21,670 6,191 28,094 19,187 14,423 41.65%
-
NP to SH 24,351 37,865 21,670 6,191 28,094 19,187 14,423 41.65%
-
Tax Rate 2.20% 4.45% 2.24% 8.61% 6.34% 5.92% 3.60% -
Total Cost 1,229,014 878,845 594,730 272,221 976,692 693,622 413,355 106.36%
-
Net Worth 499,124 513,852 496,999 484,329 469,599 434,039 421,167 11.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,106 - - - 2,792 2,028 1,986 3.97%
Div Payout % 8.65% - - - 9.94% 10.57% 13.77% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 499,124 513,852 496,999 484,329 469,599 434,039 421,167 11.95%
NOSH 210,600 210,595 210,592 210,578 206,872 202,822 198,663 3.95%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.94% 4.13% 3.52% 2.22% 2.80% 2.69% 3.37% -
ROE 4.88% 7.37% 4.36% 1.28% 5.98% 4.42% 3.42% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 595.14 435.30 292.70 132.21 485.70 351.44 215.33 96.57%
EPS 11.56 17.98 10.29 2.94 13.58 9.46 7.26 36.24%
DPS 1.00 0.00 0.00 0.00 1.35 1.00 1.00 0.00%
NAPS 2.37 2.44 2.36 2.30 2.27 2.14 2.12 7.69%
Adjusted Per Share Value based on latest NOSH - 210,578
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 180.96 132.36 89.00 40.20 145.07 102.92 61.76 104.36%
EPS 3.52 5.47 3.13 0.89 4.06 2.77 2.08 41.87%
DPS 0.30 0.00 0.00 0.00 0.40 0.29 0.29 2.27%
NAPS 0.7206 0.7419 0.7176 0.6993 0.678 0.6267 0.6081 11.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.16 1.03 1.26 1.23 1.15 0.86 0.88 -
P/RPS 0.19 0.24 0.43 0.93 0.24 0.24 0.41 -40.03%
P/EPS 10.03 5.73 12.24 41.84 8.47 9.09 12.12 -11.82%
EY 9.97 17.46 8.17 2.39 11.81 11.00 8.25 13.41%
DY 0.86 0.00 0.00 0.00 1.17 1.16 1.14 -17.08%
P/NAPS 0.49 0.42 0.53 0.53 0.51 0.40 0.42 10.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 24/08/11 27/05/11 24/02/11 30/11/10 30/08/10 -
Price 1.09 1.05 1.02 1.28 1.25 1.07 0.85 -
P/RPS 0.18 0.24 0.35 0.97 0.26 0.30 0.39 -40.19%
P/EPS 9.43 5.84 9.91 43.54 9.20 11.31 11.71 -13.40%
EY 10.61 17.12 10.09 2.30 10.86 8.84 8.54 15.52%
DY 0.92 0.00 0.00 0.00 1.08 0.93 1.18 -15.25%
P/NAPS 0.46 0.43 0.43 0.56 0.55 0.50 0.40 9.73%

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