[MASTEEL] YoY Annualized Quarter 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- 61.31%
YoY- 117.6%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 855,556 599,744 910,550 512,858 316,134 283,616 247,342 22.96%
PBT 29,924 -64,808 123,428 43,316 19,906 20,298 24,222 3.58%
Tax -1,078 0 -9,244 0 0 0 0 -
NP 28,846 -64,808 114,184 43,316 19,906 20,298 24,222 2.95%
-
NP to SH 28,846 -64,808 114,184 43,316 19,906 20,298 24,222 2.95%
-
Tax Rate 3.60% - 7.49% 0.00% 0.00% 0.00% 0.00% -
Total Cost 826,710 664,552 796,366 469,542 296,228 263,318 223,120 24.38%
-
Net Worth 421,167 393,129 408,842 317,115 283,421 205,368 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,973 9,730 8,760 5,816 3,991 - - -
Div Payout % 13.77% 0.00% 7.67% 13.43% 20.05% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 421,167 393,129 408,842 317,115 283,421 205,368 0 -
NOSH 198,663 194,618 146,015 138,478 133,061 119,399 54,850 23.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.37% -10.81% 12.54% 8.45% 6.30% 7.16% 9.79% -
ROE 6.85% -16.49% 27.93% 13.66% 7.02% 9.88% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 430.65 308.16 623.60 370.35 237.58 237.53 450.94 -0.76%
EPS 14.52 -33.30 78.20 31.28 14.96 17.00 44.16 -16.91%
DPS 2.00 5.00 6.00 4.20 3.00 0.00 0.00 -
NAPS 2.12 2.02 2.80 2.29 2.13 1.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,507
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 126.04 88.36 134.14 75.56 46.57 41.78 36.44 22.96%
EPS 4.25 -9.55 16.82 6.38 2.93 2.99 3.57 2.94%
DPS 0.59 1.43 1.29 0.86 0.59 0.00 0.00 -
NAPS 0.6205 0.5792 0.6023 0.4672 0.4175 0.3026 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.88 0.92 1.54 1.34 0.79 0.79 0.00 -
P/RPS 0.20 0.30 0.25 0.36 0.33 0.33 0.00 -
P/EPS 6.06 -2.76 1.97 4.28 5.28 4.65 0.00 -
EY 16.50 -36.20 50.78 23.34 18.94 21.52 0.00 -
DY 2.27 5.43 3.90 3.13 3.80 0.00 0.00 -
P/NAPS 0.42 0.46 0.55 0.59 0.37 0.46 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 25/08/09 29/08/08 29/08/07 04/09/06 22/08/05 - -
Price 0.85 0.96 1.02 1.26 0.75 0.67 0.00 -
P/RPS 0.20 0.31 0.16 0.34 0.32 0.28 0.00 -
P/EPS 5.85 -2.88 1.30 4.03 5.01 3.94 0.00 -
EY 17.08 -34.69 76.67 24.83 19.95 25.37 0.00 -
DY 2.35 5.21 5.88 3.33 4.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.36 0.55 0.35 0.39 0.00 -

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