[MASTEEL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.08%
YoY- 65.33%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 746,817 614,293 547,971 507,877 460,590 398,153 362,228 62.06%
PBT 85,738 59,720 45,682 41,748 41,714 33,232 30,009 101.47%
Tax -4,623 -1,607 0 0 0 0 0 -
NP 81,115 58,113 45,682 41,748 41,714 33,232 30,009 94.16%
-
NP to SH 81,115 58,113 45,682 41,748 41,714 33,232 30,009 94.16%
-
Tax Rate 5.39% 2.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 665,702 556,180 502,289 466,129 418,876 364,921 332,219 59.00%
-
Net Worth 408,817 375,286 353,982 334,274 317,183 295,804 300,667 22.75%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 408,817 375,286 353,982 334,274 317,183 295,804 300,667 22.75%
NOSH 146,006 146,025 145,074 141,641 138,507 135,070 133,038 6.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.86% 9.46% 8.34% 8.22% 9.06% 8.35% 8.28% -
ROE 19.84% 15.48% 12.91% 12.49% 13.15% 11.23% 9.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 511.50 420.67 377.72 358.56 332.54 294.77 272.27 52.31%
EPS 55.56 39.80 31.49 29.47 30.12 24.60 22.56 82.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.57 2.44 2.36 2.29 2.19 2.26 15.36%
Adjusted Per Share Value based on latest NOSH - 141,641
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 107.83 88.69 79.12 73.33 66.50 57.49 52.30 62.06%
EPS 11.71 8.39 6.60 6.03 6.02 4.80 4.33 94.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.5418 0.5111 0.4826 0.458 0.4271 0.4341 22.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.54 1.40 1.68 1.50 1.34 1.25 1.03 -
P/RPS 0.30 0.33 0.44 0.42 0.40 0.42 0.38 -14.59%
P/EPS 2.77 3.52 5.34 5.09 4.45 5.08 4.57 -28.40%
EY 36.08 28.43 18.74 19.65 22.48 19.68 21.90 39.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.69 0.64 0.59 0.57 0.46 12.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 -
Price 1.02 1.82 1.54 1.52 1.26 1.27 1.20 -
P/RPS 0.20 0.43 0.41 0.42 0.38 0.43 0.44 -40.91%
P/EPS 1.84 4.57 4.89 5.16 4.18 5.16 5.32 -50.75%
EY 54.47 21.87 20.45 19.39 23.90 19.37 18.80 103.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.71 0.63 0.64 0.55 0.58 0.53 -22.74%

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