[MASTEEL] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -134.37%
YoY- -112.58%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,321,012 1,193,408 815,168 725,820 746,817 460,590 322,691 26.45%
PBT 16,918 37,286 38,919 -8,400 85,738 41,714 23,108 -5.05%
Tax 57 -1,862 -561 -1,807 -4,623 0 0 -
NP 16,975 35,424 38,358 -10,207 81,115 41,714 23,108 -5.00%
-
NP to SH 16,975 35,424 38,358 -10,207 81,115 41,714 23,108 -5.00%
-
Tax Rate -0.34% 4.99% 1.44% - 5.39% 0.00% 0.00% -
Total Cost 1,304,037 1,157,984 776,810 736,027 665,702 418,876 299,583 27.75%
-
Net Worth 511,620 497,012 421,389 391,599 408,817 317,183 283,254 10.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 511,620 497,012 421,389 391,599 408,817 317,183 283,254 10.34%
NOSH 210,543 210,598 198,768 193,861 146,006 138,507 132,983 7.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.28% 2.97% 4.71% -1.41% 10.86% 9.06% 7.16% -
ROE 3.32% 7.13% 9.10% -2.61% 19.84% 13.15% 8.16% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 627.43 566.67 410.11 374.40 511.50 332.54 242.65 17.13%
EPS 8.06 16.82 19.30 -5.27 55.56 30.12 17.38 -12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.36 2.12 2.02 2.80 2.29 2.13 2.21%
Adjusted Per Share Value based on latest NOSH - 193,861
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 190.73 172.31 117.70 104.79 107.83 66.50 46.59 26.45%
EPS 2.45 5.11 5.54 -1.47 11.71 6.02 3.34 -5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7387 0.7176 0.6084 0.5654 0.5903 0.458 0.409 10.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.00 1.26 0.88 0.92 1.54 1.34 0.79 -
P/RPS 0.16 0.22 0.21 0.25 0.30 0.40 0.33 -11.35%
P/EPS 12.40 7.49 4.56 -17.47 2.77 4.45 4.55 18.16%
EY 8.06 13.35 21.93 -5.72 36.08 22.48 22.00 -15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.42 0.46 0.55 0.59 0.37 1.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 30/08/10 25/08/09 29/08/08 29/08/07 04/09/06 -
Price 0.95 1.02 0.85 0.96 1.02 1.26 0.75 -
P/RPS 0.15 0.18 0.21 0.26 0.20 0.38 0.31 -11.38%
P/EPS 11.78 6.06 4.40 -18.23 1.84 4.18 4.32 18.18%
EY 8.49 16.49 22.70 -5.48 54.47 23.90 23.17 -15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.40 0.48 0.36 0.55 0.35 1.81%

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