[MASTEEL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
04-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.48%
YoY- -31.93%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 398,153 362,228 339,201 322,691 308,852 306,432 285,913 24.72%
PBT 33,232 30,009 25,251 23,108 22,117 23,304 24,840 21.43%
Tax 0 0 0 0 0 0 0 -
NP 33,232 30,009 25,251 23,108 22,117 23,304 24,840 21.43%
-
NP to SH 33,232 30,009 25,251 23,108 22,117 23,304 24,840 21.43%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 364,921 332,219 313,950 299,583 286,735 283,128 261,073 25.03%
-
Net Worth 295,804 300,667 292,491 283,254 277,068 268,400 252,801 11.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 295,804 300,667 292,491 283,254 277,068 268,400 252,801 11.05%
NOSH 135,070 133,038 132,950 132,983 133,206 130,927 125,149 5.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.35% 8.28% 7.44% 7.16% 7.16% 7.60% 8.69% -
ROE 11.23% 9.98% 8.63% 8.16% 7.98% 8.68% 9.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 294.77 272.27 255.13 242.65 231.86 234.05 228.46 18.53%
EPS 24.60 22.56 18.99 17.38 16.60 17.80 19.85 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.26 2.20 2.13 2.08 2.05 2.02 5.53%
Adjusted Per Share Value based on latest NOSH - 132,983
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 58.66 53.36 49.97 47.54 45.50 45.14 42.12 24.73%
EPS 4.90 4.42 3.72 3.40 3.26 3.43 3.66 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.443 0.4309 0.4173 0.4082 0.3954 0.3724 11.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.25 1.03 0.75 0.79 0.77 0.58 0.70 -
P/RPS 0.42 0.38 0.29 0.33 0.33 0.25 0.31 22.46%
P/EPS 5.08 4.57 3.95 4.55 4.64 3.26 3.53 27.49%
EY 19.68 21.90 25.32 22.00 21.56 30.69 28.35 -21.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.34 0.37 0.37 0.28 0.35 38.46%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 30/11/06 04/09/06 30/05/06 28/02/06 23/11/05 -
Price 1.27 1.20 0.94 0.75 0.80 0.65 0.67 -
P/RPS 0.43 0.44 0.37 0.31 0.35 0.28 0.29 30.06%
P/EPS 5.16 5.32 4.95 4.32 4.82 3.65 3.38 32.61%
EY 19.37 18.80 20.21 23.17 20.75 27.38 29.62 -24.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.43 0.35 0.38 0.32 0.33 45.68%

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