[MASTEEL] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 57.53%
YoY- -110.2%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,312,189 1,253,365 1,004,786 687,263 881,224 547,972 362,228 23.90%
PBT 24,902 24,898 29,997 -8,542 85,730 46,179 30,009 -3.05%
Tax -556 -547 -1,903 450 -6,429 -497 0 -
NP 24,346 24,351 28,094 -8,092 79,301 45,682 30,009 -3.42%
-
NP to SH 24,346 24,351 28,094 -8,092 79,301 45,682 30,009 -3.42%
-
Tax Rate 2.23% 2.20% 6.34% - 7.50% 1.08% 0.00% -
Total Cost 1,287,843 1,229,014 976,692 695,355 801,923 502,290 332,219 25.30%
-
Net Worth 511,865 499,124 469,599 416,586 363,766 352,404 301,949 9.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,172 2,106 2,792 4,866 4,938 3,045 1,995 8.02%
Div Payout % 13.03% 8.65% 9.94% 0.00% 6.23% 6.67% 6.65% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 511,865 499,124 469,599 416,586 363,766 352,404 301,949 9.18%
NOSH 211,514 210,600 206,872 194,666 164,600 145,022 133,017 8.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.86% 1.94% 2.80% -1.18% 9.00% 8.34% 8.28% -
ROE 4.76% 4.88% 5.98% -1.94% 21.80% 12.96% 9.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 620.38 595.14 485.70 353.05 535.37 377.85 272.32 14.69%
EPS 11.51 11.56 13.58 -4.35 40.74 31.50 22.56 -10.60%
DPS 1.50 1.00 1.35 2.50 3.00 2.10 1.50 0.00%
NAPS 2.42 2.37 2.27 2.14 2.21 2.43 2.27 1.07%
Adjusted Per Share Value based on latest NOSH - 194,595
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 189.46 180.96 145.07 99.23 127.23 79.12 52.30 23.90%
EPS 3.52 3.52 4.06 -1.17 11.45 6.60 4.33 -3.38%
DPS 0.46 0.30 0.40 0.70 0.71 0.44 0.29 7.98%
NAPS 0.739 0.7206 0.678 0.6015 0.5252 0.5088 0.436 9.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.84 1.16 1.15 0.99 0.64 1.68 1.03 -
P/RPS 0.14 0.19 0.24 0.28 0.12 0.44 0.38 -15.31%
P/EPS 7.30 10.03 8.47 -23.82 1.33 5.33 4.57 8.11%
EY 13.70 9.97 11.81 -4.20 75.28 18.75 21.90 -7.51%
DY 1.79 0.86 1.17 2.53 4.69 1.25 1.46 3.45%
P/NAPS 0.35 0.49 0.51 0.46 0.29 0.69 0.45 -4.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 23/02/10 18/02/09 29/02/08 28/02/07 -
Price 0.815 1.09 1.25 1.10 0.61 1.54 1.20 -
P/RPS 0.13 0.18 0.26 0.31 0.11 0.41 0.44 -18.37%
P/EPS 7.08 9.43 9.20 -26.46 1.27 4.89 5.32 4.87%
EY 14.12 10.61 10.86 -3.78 78.98 20.45 18.80 -4.65%
DY 1.84 0.92 1.08 2.27 4.92 1.36 1.25 6.64%
P/NAPS 0.34 0.46 0.55 0.51 0.28 0.63 0.53 -7.12%

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