[MASTEEL] QoQ Annualized 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- 61.31%
YoY- 117.6%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 697,544 547,972 547,388 512,858 432,256 362,228 353,188 57.34%
PBT 83,004 46,179 44,061 43,316 26,852 30,009 28,409 104.24%
Tax -6,428 -497 0 0 0 0 0 -
NP 76,576 45,682 44,061 43,316 26,852 30,009 28,409 93.56%
-
NP to SH 76,576 45,682 44,061 43,316 26,852 30,009 28,409 93.56%
-
Tax Rate 7.74% 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 620,968 502,290 503,326 469,542 405,404 332,219 324,778 53.98%
-
Net Worth 375,286 352,404 334,427 317,115 295,804 301,949 292,605 18.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,045 3,967 5,816 - 1,995 2,660 -
Div Payout % - 6.67% 9.01% 13.43% - 6.65% 9.36% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 375,286 352,404 334,427 317,115 295,804 301,949 292,605 18.02%
NOSH 146,025 145,022 141,706 138,478 135,070 133,017 133,002 6.41%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.98% 8.34% 8.05% 8.45% 6.21% 8.28% 8.04% -
ROE 20.40% 12.96% 13.18% 13.66% 9.08% 9.94% 9.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 477.69 377.85 386.28 370.35 320.02 272.32 265.55 47.85%
EPS 52.44 31.50 31.09 31.28 19.88 22.56 21.36 81.88%
DPS 0.00 2.10 2.80 4.20 0.00 1.50 2.00 -
NAPS 2.57 2.43 2.36 2.29 2.19 2.27 2.20 10.90%
Adjusted Per Share Value based on latest NOSH - 138,507
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 100.71 79.12 79.03 74.05 62.41 52.30 50.99 57.35%
EPS 11.06 6.60 6.36 6.25 3.88 4.33 4.10 93.66%
DPS 0.00 0.44 0.57 0.84 0.00 0.29 0.38 -
NAPS 0.5418 0.5088 0.4829 0.4579 0.4271 0.436 0.4225 18.01%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.40 1.68 1.50 1.34 1.25 1.03 0.75 -
P/RPS 0.29 0.44 0.39 0.36 0.39 0.38 0.28 2.36%
P/EPS 2.67 5.33 4.82 4.28 6.29 4.57 3.51 -16.65%
EY 37.46 18.75 20.73 23.34 15.90 21.90 28.48 20.02%
DY 0.00 1.25 1.87 3.13 0.00 1.46 2.67 -
P/NAPS 0.54 0.69 0.64 0.59 0.57 0.45 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 1.82 1.54 1.52 1.26 1.27 1.20 0.94 -
P/RPS 0.38 0.41 0.39 0.34 0.40 0.44 0.35 5.63%
P/EPS 3.47 4.89 4.89 4.03 6.39 5.32 4.40 -14.62%
EY 28.81 20.45 20.46 24.83 15.65 18.80 22.72 17.13%
DY 0.00 1.36 1.84 3.33 0.00 1.25 2.13 -
P/NAPS 0.71 0.63 0.64 0.55 0.58 0.53 0.43 39.65%

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