[MASTEEL] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 39.58%
YoY- 94.46%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 836,924 881,223 856,988 746,817 614,293 547,971 507,877 39.47%
PBT 34,521 85,718 92,511 85,738 59,720 45,682 41,748 -11.89%
Tax -4,823 -6,430 -6,053 -4,623 -1,607 0 0 -
NP 29,698 79,288 86,458 81,115 58,113 45,682 41,748 -20.29%
-
NP to SH 29,698 79,288 86,458 81,115 58,113 45,682 41,748 -20.29%
-
Tax Rate 13.97% 7.50% 6.54% 5.39% 2.69% 0.00% 0.00% -
Total Cost 807,226 801,935 770,530 665,702 556,180 502,289 466,129 44.16%
-
Net Worth 399,068 363,851 332,181 408,817 375,286 353,982 334,274 12.52%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 399,068 363,851 332,181 408,817 375,286 353,982 334,274 12.52%
NOSH 194,667 164,638 152,377 146,006 146,025 145,074 141,641 23.59%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.55% 9.00% 10.09% 10.86% 9.46% 8.34% 8.22% -
ROE 7.44% 21.79% 26.03% 19.84% 15.48% 12.91% 12.49% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 429.92 535.25 562.41 511.50 420.67 377.72 358.56 12.85%
EPS 15.26 48.16 56.74 55.56 39.80 31.49 29.47 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.21 2.18 2.80 2.57 2.44 2.36 -8.95%
Adjusted Per Share Value based on latest NOSH - 146,006
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 123.30 129.82 126.25 110.02 90.50 80.73 74.82 39.47%
EPS 4.38 11.68 12.74 11.95 8.56 6.73 6.15 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5879 0.536 0.4894 0.6023 0.5529 0.5215 0.4925 12.51%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.64 0.81 1.54 1.40 1.68 1.50 -
P/RPS 0.13 0.12 0.14 0.30 0.33 0.44 0.42 -54.20%
P/EPS 3.67 1.33 1.43 2.77 3.52 5.34 5.09 -19.57%
EY 27.24 75.25 70.05 36.08 28.43 18.74 19.65 24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.37 0.55 0.54 0.69 0.64 -43.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 -
Price 0.94 0.61 0.69 1.02 1.82 1.54 1.52 -
P/RPS 0.22 0.11 0.12 0.20 0.43 0.41 0.42 -34.99%
P/EPS 6.16 1.27 1.22 1.84 4.57 4.89 5.16 12.52%
EY 16.23 78.95 82.23 54.47 21.87 20.45 19.39 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.28 0.32 0.36 0.71 0.63 0.64 -19.74%

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