[MASTEEL] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 75.68%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 148,365 108,064 97,337 106,824 85,928 72,139 74,310 58.75%
PBT 14,945 6,713 8,702 11,354 6,463 3,490 3,944 143.64%
Tax 0 0 0 0 0 0 0 -
NP 14,945 6,713 8,702 11,354 6,463 3,490 3,944 143.64%
-
NP to SH 14,945 6,713 8,702 11,354 6,463 3,490 3,944 143.64%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 133,420 101,351 88,635 95,470 79,465 68,649 70,366 53.37%
-
Net Worth 317,183 295,804 300,667 292,491 283,254 277,068 268,400 11.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 317,183 295,804 300,667 292,491 283,254 277,068 268,400 11.81%
NOSH 138,507 135,070 133,038 132,950 132,983 133,206 130,927 3.83%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.07% 6.21% 8.94% 10.63% 7.52% 4.84% 5.31% -
ROE 4.71% 2.27% 2.89% 3.88% 2.28% 1.26% 1.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.12 80.01 73.16 80.35 64.62 54.16 56.76 52.89%
EPS 10.79 4.97 6.54 8.54 4.86 2.62 3.01 134.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.19 2.26 2.20 2.13 2.08 2.05 7.68%
Adjusted Per Share Value based on latest NOSH - 132,950
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.86 15.92 14.34 15.74 12.66 10.63 10.95 58.74%
EPS 2.20 0.99 1.28 1.67 0.95 0.51 0.58 143.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4673 0.4358 0.443 0.4309 0.4173 0.4082 0.3954 11.81%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.25 1.03 0.75 0.79 0.77 0.58 -
P/RPS 1.25 1.56 1.41 0.93 1.22 1.42 1.02 14.56%
P/EPS 12.42 25.15 15.75 8.78 16.26 29.39 19.25 -25.39%
EY 8.05 3.98 6.35 11.39 6.15 3.40 5.19 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.46 0.34 0.37 0.37 0.28 64.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 30/05/06 28/02/06 -
Price 1.26 1.27 1.20 0.94 0.75 0.80 0.65 -
P/RPS 1.18 1.59 1.64 1.17 1.16 1.48 1.15 1.73%
P/EPS 11.68 25.55 18.35 11.01 15.43 30.53 21.58 -33.66%
EY 8.56 3.91 5.45 9.09 6.48 3.27 4.63 50.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.53 0.43 0.35 0.38 0.32 43.62%

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