[MASTEEL] YoY Cumulative 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- 222.63%
YoY- 117.6%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 427,778 299,872 455,275 256,429 158,067 141,808 123,671 22.96%
PBT 14,962 -32,404 61,714 21,658 9,953 10,149 12,111 3.58%
Tax -539 0 -4,622 0 0 0 0 -
NP 14,423 -32,404 57,092 21,658 9,953 10,149 12,111 2.95%
-
NP to SH 14,423 -32,404 57,092 21,658 9,953 10,149 12,111 2.95%
-
Tax Rate 3.60% - 7.49% 0.00% 0.00% 0.00% 0.00% -
Total Cost 413,355 332,276 398,183 234,771 148,114 131,659 111,560 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 1,986 4,865 4,380 2,908 1,995 - - -
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 3.42% -8.24% 13.96% 6.83% 3.51% 4.94% 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 215.33 154.08 311.80 185.18 118.79 118.77 225.47 -0.76%
EPS 7.26 -16.65 39.10 15.64 7.48 8.50 22.08 -16.91%
DPS 1.00 2.50 3.00 2.10 1.50 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 63.02 44.18 67.07 37.78 23.29 20.89 18.22 22.96%
EPS 2.12 -4.77 8.41 3.19 1.47 1.50 1.78 2.95%
DPS 0.29 0.72 0.65 0.43 0.29 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 0.41 0.60 0.49 0.72 0.67 0.67 0.00 -
P/EPS 12.12 -5.53 3.94 8.57 10.56 9.29 0.00 -
EY 8.25 -18.10 25.39 11.67 9.47 10.76 0.00 -
DY 1.14 2.72 1.95 1.57 1.90 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 0.39 0.62 0.33 0.68 0.63 0.56 0.00 -
P/EPS 11.71 -5.77 2.61 8.06 10.03 7.88 0.00 -
EY 8.54 -17.34 38.33 12.41 9.97 12.69 0.00 -
DY 1.18 2.60 2.94 1.67 2.00 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