[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.17%
YoY- -36.38%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 316,134 288,556 306,432 309,496 283,616 278,876 280,810 8.24%
PBT 19,906 13,960 23,304 25,813 20,298 18,708 35,950 -32.64%
Tax 0 0 0 0 0 0 0 -
NP 19,906 13,960 23,304 25,813 20,298 18,708 35,950 -32.64%
-
NP to SH 19,906 13,960 23,304 25,813 20,298 18,708 35,950 -32.64%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 296,228 274,596 283,128 283,682 263,318 260,168 244,860 13.57%
-
Net Worth 283,421 277,068 268,654 252,957 205,368 191,847 139,478 60.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,991 - 1,965 - - - - -
Div Payout % 20.05% - 8.44% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 283,421 277,068 268,654 252,957 205,368 191,847 139,478 60.63%
NOSH 133,061 133,206 131,051 125,226 119,399 113,519 80,623 39.78%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.30% 4.84% 7.60% 8.34% 7.16% 6.71% 12.80% -
ROE 7.02% 5.04% 8.67% 10.20% 9.88% 9.75% 25.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 237.58 216.62 233.83 247.15 237.53 245.66 348.30 -22.56%
EPS 14.96 10.48 17.78 20.61 17.00 16.48 44.59 -51.81%
DPS 3.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.05 2.02 1.72 1.69 1.73 14.91%
Adjusted Per Share Value based on latest NOSH - 125,149
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.55 42.49 45.12 45.57 41.76 41.06 41.35 8.24%
EPS 2.93 2.06 3.43 3.80 2.99 2.75 5.29 -32.62%
DPS 0.59 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.4173 0.408 0.3956 0.3725 0.3024 0.2825 0.2054 60.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.79 0.77 0.58 0.70 0.79 1.03 0.00 -
P/RPS 0.33 0.36 0.25 0.28 0.33 0.42 0.00 -
P/EPS 5.28 7.35 3.26 3.40 4.65 6.25 0.00 -
EY 18.94 13.61 30.66 29.45 21.52 16.00 0.00 -
DY 3.80 0.00 2.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.28 0.35 0.46 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 04/09/06 30/05/06 28/02/06 23/11/05 22/08/05 25/05/05 25/02/05 -
Price 0.75 0.80 0.65 0.67 0.67 0.87 1.13 -
P/RPS 0.32 0.37 0.28 0.27 0.28 0.35 0.32 0.00%
P/EPS 5.01 7.63 3.66 3.25 3.94 5.28 2.53 57.89%
EY 19.95 13.10 27.36 30.77 25.37 18.94 39.46 -36.61%
DY 4.00 0.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.33 0.39 0.51 0.65 -33.88%

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