[MASTEEL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.52%
YoY- 80.52%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 614,293 547,971 507,877 460,590 398,153 362,228 339,201 48.52%
PBT 59,720 45,682 41,748 41,714 33,232 30,009 25,251 77.41%
Tax -1,607 0 0 0 0 0 0 -
NP 58,113 45,682 41,748 41,714 33,232 30,009 25,251 74.22%
-
NP to SH 58,113 45,682 41,748 41,714 33,232 30,009 25,251 74.22%
-
Tax Rate 2.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 556,180 502,289 466,129 418,876 364,921 332,219 313,950 46.35%
-
Net Worth 375,286 353,982 334,274 317,183 295,804 300,667 292,491 18.05%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 375,286 353,982 334,274 317,183 295,804 300,667 292,491 18.05%
NOSH 146,025 145,074 141,641 138,507 135,070 133,038 132,950 6.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.46% 8.34% 8.22% 9.06% 8.35% 8.28% 7.44% -
ROE 15.48% 12.91% 12.49% 13.15% 11.23% 9.98% 8.63% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 420.67 377.72 358.56 332.54 294.77 272.27 255.13 39.52%
EPS 39.80 31.49 29.47 30.12 24.60 22.56 18.99 63.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.44 2.36 2.29 2.19 2.26 2.20 10.90%
Adjusted Per Share Value based on latest NOSH - 138,507
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.50 80.73 74.82 67.86 58.66 53.36 49.97 48.52%
EPS 8.56 6.73 6.15 6.15 4.90 4.42 3.72 74.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5529 0.5215 0.4925 0.4673 0.4358 0.443 0.4309 18.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.40 1.68 1.50 1.34 1.25 1.03 0.75 -
P/RPS 0.33 0.44 0.42 0.40 0.42 0.38 0.29 8.98%
P/EPS 3.52 5.34 5.09 4.45 5.08 4.57 3.95 -7.38%
EY 28.43 18.74 19.65 22.48 19.68 21.90 25.32 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.64 0.59 0.57 0.46 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 1.82 1.54 1.52 1.26 1.27 1.20 0.94 -
P/RPS 0.43 0.41 0.42 0.38 0.43 0.44 0.37 10.52%
P/EPS 4.57 4.89 5.16 4.18 5.16 5.32 4.95 -5.18%
EY 21.87 20.45 19.39 23.90 19.37 18.80 20.21 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.64 0.55 0.58 0.53 0.43 39.65%

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