[MASTEEL] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD

Announcement Date

30-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 27.05%

YoY- 512.16%

Quarter Report

MASTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	342,259	344,127	337,988	235,656	169,785	280,889	148,365	14.93%
YoY %	-0.54%	1.82%	43.42%	38.80%	-39.55%	89.32%	-	-
Horiz. %	230.69%	231.95%	227.81%	158.84%	114.44%	189.32%	100.00%	-
PBT	10,857	18,883	15,393	8,263	-1,958	40,963	14,945	-5.18%
YoY %	-42.50%	22.67%	86.29%	522.01%	-104.78%	174.09%	-	-
Horiz. %	72.65%	126.35%	103.00%	55.29%	-13.10%	274.09%	100.00%	-
Tax	-730	108	86	-193	0	-3,016	0	-
YoY %	-775.93%	25.58%	144.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	24.20%	-3.58%	-2.85%	6.40%	0.00%	100.00%	-	-
NP	10,127	18,991	15,479	8,070	-1,958	37,947	14,945	-6.27%
YoY %	-46.67%	22.69%	91.81%	512.16%	-105.16%	153.91%	-	-
Horiz. %	67.76%	127.07%	103.57%	54.00%	-13.10%	253.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,127	18,991	15,479	8,070	-1,958	37,947	14,945	-6.27%
YoY %	-46.67%	22.69%	91.81%	512.16%	-105.16%	153.91%	-	-
Horiz. %	67.76%	127.07%	103.57%	54.00%	-13.10%	253.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.72%	-0.57%	-0.56%	2.34%	-	7.36%	0.00%	-
YoY %	1,278.95%	-1.79%	-123.93%	0.00%	-	0.00%	-	-
Horiz. %	91.30%	-7.74%	-7.61%	31.79%	-	100.00%	-	-
Total Cost	332,132	325,136	322,509	227,586	171,743	242,942	133,420	16.40%
YoY %	2.15%	0.81%	41.71%	32.52%	-29.31%	82.09%	-	-
Horiz. %	248.94%	243.69%	241.72%	170.58%	128.72%	182.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	536,774	511,620	497,012	421,389	391,599	408,817	317,183	9.15%
YoY %	4.92%	2.94%	17.95%	7.61%	-4.21%	28.89%	-	-
Horiz. %	169.23%	161.30%	156.70%	132.85%	123.46%	128.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,086	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	10.73%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	536,774	511,620	497,012	421,389	391,599	408,817	317,183	9.15%
YoY %	4.92%	2.94%	17.95%	7.61%	-4.21%	28.89%	-	-
Horiz. %	169.23%	161.30%	156.70%	132.85%	123.46%	128.89%	100.00%	-
NOSH	217,317	210,543	210,598	198,768	193,861	146,006	138,507	7.78%
YoY %	3.22%	-0.03%	5.95%	2.53%	32.78%	5.41%	-	-
Horiz. %	156.90%	152.01%	152.05%	143.51%	139.96%	105.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	2.96%	5.52%	4.58%	3.42%	-1.15%	13.51%	10.07%	-
YoY %	-46.38%	20.52%	33.92%	397.39%	-108.51%	34.16%	-	-
Horiz. %	29.39%	54.82%	45.48%	33.96%	-11.42%	134.16%	100.00%	-
ROE	1.89%	3.71%	3.11%	1.92%	-0.50%	9.28%	4.71%	-
YoY %	-49.06%	19.29%	61.98%	484.00%	-105.39%	97.03%	-	-
Horiz. %	40.13%	78.77%	66.03%	40.76%	-10.62%	197.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	157.49	163.45	160.49	118.56	87.58	192.38	107.12	6.62%
YoY %	-3.65%	1.84%	35.37%	35.37%	-54.48%	79.59%	-	-
Horiz. %	147.02%	152.59%	149.82%	110.68%	81.76%	179.59%	100.00%	-
EPS	4.66	9.02	7.35	4.06	-1.01	25.99	10.79	-13.04%
YoY %	-48.34%	22.72%	81.03%	501.98%	-103.89%	140.87%	-	-
Horiz. %	43.19%	83.60%	68.12%	37.63%	-9.36%	240.87%	100.00%	-
DPS	0.50	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.47	2.43	2.36	2.12	2.02	2.80	2.29	1.26%
YoY %	1.65%	2.97%	11.32%	4.95%	-27.86%	22.27%	-	-
Horiz. %	107.86%	106.11%	103.06%	92.58%	88.21%	122.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 198,768
RPS	49.42	49.69	48.80	34.02	24.51	40.56	21.42	14.93%
YoY %	-0.54%	1.82%	43.45%	38.80%	-39.57%	89.36%	-	-
Horiz. %	230.72%	231.98%	227.82%	158.82%	114.43%	189.36%	100.00%	-
EPS	1.46	2.74	2.23	1.17	-0.28	5.48	2.16	-6.31%
YoY %	-46.72%	22.87%	90.60%	517.86%	-105.11%	153.70%	-	-
Horiz. %	67.59%	126.85%	103.24%	54.17%	-12.96%	253.70%	100.00%	-
DPS	0.16	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.775	0.7387	0.7176	0.6084	0.5654	0.5903	0.458	9.15%
YoY %	4.91%	2.94%	17.95%	7.61%	-4.22%	28.89%	-	-
Horiz. %	169.21%	161.29%	156.68%	132.84%	123.45%	128.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.01	1.00	1.26	0.88	0.92	1.54	1.34	-
P/RPS	0.64	0.61	0.79	0.74	1.05	0.80	1.25	-10.54%
YoY %	4.92%	-22.78%	6.76%	-29.52%	31.25%	-36.00%	-	-
Horiz. %	51.20%	48.80%	63.20%	59.20%	84.00%	64.00%	100.00%	-
P/EPS	21.67	11.09	17.14	21.67	-91.09	5.93	12.42	9.71%
YoY %	95.40%	-35.30%	-20.90%	123.79%	-1,636.09%	-52.25%	-	-
Horiz. %	174.48%	89.29%	138.00%	174.48%	-733.41%	47.75%	100.00%	-
EY	4.61	9.02	5.83	4.61	-1.10	16.88	8.05	-8.86%
YoY %	-48.89%	54.72%	26.46%	519.09%	-106.52%	109.69%	-	-
Horiz. %	57.27%	112.05%	72.42%	57.27%	-13.66%	209.69%	100.00%	-
DY	0.50	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.41	0.41	0.53	0.42	0.46	0.55	0.59	-5.88%
YoY %	0.00%	-22.64%	26.19%	-8.70%	-16.36%	-6.78%	-	-
Horiz. %	69.49%	69.49%	89.83%	71.19%	77.97%	93.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	29/08/12	24/08/11	30/08/10	25/08/09	29/08/08	29/08/07	-
Price	0.925	0.95	1.02	0.85	0.96	1.02	1.26	-
P/RPS	0.59	0.58	0.64	0.72	1.10	0.53	1.18	-10.90%
YoY %	1.72%	-9.38%	-11.11%	-34.55%	107.55%	-55.08%	-	-
Horiz. %	50.00%	49.15%	54.24%	61.02%	93.22%	44.92%	100.00%	-
P/EPS	19.85	10.53	13.88	20.94	-95.05	3.92	11.68	9.23%
YoY %	88.51%	-24.14%	-33.72%	122.03%	-2,524.74%	-66.44%	-	-
Horiz. %	169.95%	90.15%	118.84%	179.28%	-813.78%	33.56%	100.00%	-
EY	5.04	9.49	7.21	4.78	-1.05	25.48	8.56	-8.44%
YoY %	-46.89%	31.62%	50.84%	555.24%	-104.12%	197.66%	-	-
Horiz. %	58.88%	110.86%	84.23%	55.84%	-12.27%	297.66%	100.00%	-
DY	0.54	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.37	0.39	0.43	0.40	0.48	0.36	0.55	-6.38%
YoY %	-5.13%	-9.30%	7.50%	-16.67%	33.33%	-34.55%	-	-
Horiz. %	67.27%	70.91%	78.18%	72.73%	87.27%	65.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos