[MASTEEL] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.39%
YoY- 83.1%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 547,972 362,228 306,432 280,810 242,405 22.60%
PBT 46,179 30,009 23,304 35,950 19,634 23.82%
Tax -497 0 0 0 0 -
NP 45,682 30,009 23,304 35,950 19,634 23.48%
-
NP to SH 45,682 30,009 23,304 35,950 19,634 23.48%
-
Tax Rate 1.08% 0.00% 0.00% 0.00% 0.00% -
Total Cost 502,290 332,219 283,128 244,860 222,771 22.52%
-
Net Worth 352,404 301,949 268,654 139,478 135,589 26.95%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,045 1,995 1,965 - - -
Div Payout % 6.67% 6.65% 8.44% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 352,404 301,949 268,654 139,478 135,589 26.95%
NOSH 145,022 133,017 131,051 80,623 48,252 31.64%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.34% 8.28% 7.60% 12.80% 8.10% -
ROE 12.96% 9.94% 8.67% 25.77% 14.48% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 377.85 272.32 233.83 348.30 502.37 -6.86%
EPS 31.50 22.56 17.78 44.59 40.69 -6.19%
DPS 2.10 1.50 1.50 0.00 0.00 -
NAPS 2.43 2.27 2.05 1.73 2.81 -3.56%
Adjusted Per Share Value based on latest NOSH - 80,598
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 79.12 52.30 44.24 40.54 35.00 22.60%
EPS 6.60 4.33 3.36 5.19 2.83 23.55%
DPS 0.44 0.29 0.28 0.00 0.00 -
NAPS 0.5088 0.436 0.3879 0.2014 0.1958 26.94%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 - - -
Price 1.68 1.03 0.58 0.00 0.00 -
P/RPS 0.44 0.38 0.25 0.00 0.00 -
P/EPS 5.33 4.57 3.26 0.00 0.00 -
EY 18.75 21.90 30.66 0.00 0.00 -
DY 1.25 1.46 2.59 0.00 0.00 -
P/NAPS 0.69 0.45 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/02/08 28/02/07 28/02/06 25/02/05 - -
Price 1.54 1.20 0.65 1.13 0.00 -
P/RPS 0.41 0.44 0.28 0.32 0.00 -
P/EPS 4.89 5.32 3.66 2.53 0.00 -
EY 20.45 18.80 27.36 39.46 0.00 -
DY 1.36 1.25 2.31 0.00 0.00 -
P/NAPS 0.63 0.53 0.32 0.65 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