[MASTEEL] QoQ 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- -31.13%
YoY- -2.53%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 336,655 300,310 337,988 278,412 291,977 285,031 235,656 26.76%
PBT -14,544 17,460 15,393 6,774 9,686 5,433 8,263 -
Tax 1,214 -1,265 86 -583 -696 -669 -193 -
NP -13,330 16,195 15,479 6,191 8,990 4,764 8,070 -
-
NP to SH -13,330 16,195 15,479 6,191 8,990 4,764 8,070 -
-
Tax Rate - 7.25% -0.56% 8.61% 7.19% 12.31% 2.34% -
Total Cost 349,985 284,115 322,509 272,221 282,987 280,267 227,586 33.12%
-
Net Worth 499,085 513,859 497,012 484,329 469,133 433,828 421,389 11.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 499,085 513,859 497,012 484,329 469,133 433,828 421,389 11.90%
NOSH 210,584 210,598 210,598 210,578 206,666 202,723 198,768 3.91%
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 -3.96% 5.39% 4.58% 2.22% 3.08% 1.67% 3.42% -
ROE -2.67% 3.15% 3.11% 1.28% 1.92% 1.10% 1.92% -
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 159.87 142.60 160.49 132.21 141.28 140.60 118.56 21.98%
EPS -6.33 7.69 7.35 2.94 4.35 2.35 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 48.61 43.36 48.80 40.20 42.16 41.15 34.02 26.77%
EPS -1.92 2.34 2.23 0.89 1.30 0.69 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7206 0.7419 0.7176 0.6993 0.6773 0.6264 0.6084 11.91%
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 0.73 0.72 0.79 0.93 0.81 0.61 0.74 -0.90%
P/EPS -18.33 13.39 17.14 41.84 26.44 36.60 21.67 -
EY -5.46 7.47 5.83 2.39 3.78 2.73 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.68 0.74 0.64 0.97 0.88 0.76 0.72 -3.72%
P/EPS -17.22 13.65 13.88 43.54 28.74 45.53 20.94 -
EY -5.81 7.32 7.21 2.30 3.48 2.20 4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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