[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.72%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 512,858 432,256 362,228 353,188 316,134 288,556 306,432 41.09%
PBT 43,316 26,852 30,009 28,409 19,906 13,960 23,304 51.34%
Tax 0 0 0 0 0 0 0 -
NP 43,316 26,852 30,009 28,409 19,906 13,960 23,304 51.34%
-
NP to SH 43,316 26,852 30,009 28,409 19,906 13,960 23,304 51.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 469,542 405,404 332,219 324,778 296,228 274,596 283,128 40.23%
-
Net Worth 317,115 295,804 301,949 292,605 283,421 277,068 268,654 11.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,816 - 1,995 2,660 3,991 - 1,965 106.55%
Div Payout % 13.43% - 6.65% 9.36% 20.05% - 8.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 317,115 295,804 301,949 292,605 283,421 277,068 268,654 11.72%
NOSH 138,478 135,070 133,017 133,002 133,061 133,206 131,051 3.75%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.45% 6.21% 8.28% 8.04% 6.30% 4.84% 7.60% -
ROE 13.66% 9.08% 9.94% 9.71% 7.02% 5.04% 8.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 370.35 320.02 272.32 265.55 237.58 216.62 233.83 35.99%
EPS 31.28 19.88 22.56 21.36 14.96 10.48 17.78 45.88%
DPS 4.20 0.00 1.50 2.00 3.00 0.00 1.50 99.03%
NAPS 2.29 2.19 2.27 2.20 2.13 2.08 2.05 7.68%
Adjusted Per Share Value based on latest NOSH - 132,950
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.05 62.41 52.30 50.99 45.64 41.66 44.24 41.10%
EPS 6.25 3.88 4.33 4.10 2.87 2.02 3.36 51.42%
DPS 0.84 0.00 0.29 0.38 0.58 0.00 0.28 108.42%
NAPS 0.4579 0.4271 0.436 0.4225 0.4092 0.40 0.3879 11.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.25 1.03 0.75 0.79 0.77 0.58 -
P/RPS 0.36 0.39 0.38 0.28 0.33 0.36 0.25 27.60%
P/EPS 4.28 6.29 4.57 3.51 5.28 7.35 3.26 19.95%
EY 23.34 15.90 21.90 28.48 18.94 13.61 30.66 -16.66%
DY 3.13 0.00 1.46 2.67 3.80 0.00 2.59 13.49%
P/NAPS 0.59 0.57 0.45 0.34 0.37 0.37 0.28 64.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 30/05/06 28/02/06 -
Price 1.26 1.27 1.20 0.94 0.75 0.80 0.65 -
P/RPS 0.34 0.40 0.44 0.35 0.32 0.37 0.28 13.85%
P/EPS 4.03 6.39 5.32 4.40 5.01 7.63 3.66 6.64%
EY 24.83 15.65 18.80 22.72 19.95 13.10 27.36 -6.28%
DY 3.33 0.00 1.25 2.13 4.00 0.00 2.31 27.69%
P/NAPS 0.55 0.58 0.53 0.43 0.35 0.38 0.32 43.62%

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