[MASTEEL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.31%
YoY- 200.7%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,232,800 1,113,648 1,004,786 950,412 855,556 768,484 687,263 47.78%
PBT 44,334 27,096 29,997 27,192 29,924 26,792 -8,542 -
Tax -994 -2,332 -1,903 -1,609 -1,078 -1,384 450 -
NP 43,340 24,764 28,094 25,582 28,846 25,408 -8,092 -
-
NP to SH 43,340 24,764 28,094 25,582 28,846 25,408 -8,092 -
-
Tax Rate 2.24% 8.61% 6.34% 5.92% 3.60% 5.17% - -
Total Cost 1,189,460 1,088,884 976,692 924,829 826,710 743,076 695,355 43.17%
-
Net Worth 496,999 484,329 469,599 434,039 421,167 413,074 416,586 12.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,792 2,704 3,973 - 4,866 -
Div Payout % - - 9.94% 10.57% 13.77% - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 496,999 484,329 469,599 434,039 421,167 413,074 416,586 12.52%
NOSH 210,592 210,578 206,872 202,822 198,663 194,846 194,666 5.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.52% 2.22% 2.80% 2.69% 3.37% 3.31% -1.18% -
ROE 8.72% 5.11% 5.98% 5.89% 6.85% 6.15% -1.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 585.40 528.85 485.70 468.59 430.65 394.40 353.05 40.22%
EPS 20.58 11.76 13.58 12.61 14.52 13.04 -4.35 -
DPS 0.00 0.00 1.35 1.33 2.00 0.00 2.50 -
NAPS 2.36 2.30 2.27 2.14 2.12 2.12 2.14 6.76%
Adjusted Per Share Value based on latest NOSH - 202,723
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 181.53 163.99 147.96 139.95 125.98 113.16 101.20 47.78%
EPS 6.38 3.65 4.14 3.77 4.25 3.74 -1.19 -
DPS 0.00 0.00 0.41 0.40 0.59 0.00 0.72 -
NAPS 0.7318 0.7132 0.6915 0.6391 0.6202 0.6083 0.6134 12.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.26 1.23 1.15 0.86 0.88 1.06 0.99 -
P/RPS 0.22 0.23 0.24 0.18 0.20 0.27 0.28 -14.88%
P/EPS 6.12 10.46 8.47 6.82 6.06 8.13 -23.82 -
EY 16.33 9.56 11.81 14.67 16.50 12.30 -4.20 -
DY 0.00 0.00 1.17 1.55 2.27 0.00 2.53 -
P/NAPS 0.53 0.53 0.51 0.40 0.42 0.50 0.46 9.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 24/02/11 30/11/10 30/08/10 31/05/10 23/02/10 -
Price 1.02 1.28 1.25 1.07 0.85 0.94 1.10 -
P/RPS 0.17 0.24 0.26 0.23 0.20 0.24 0.31 -33.07%
P/EPS 4.96 10.88 9.20 8.48 5.85 7.21 -26.46 -
EY 20.18 9.19 10.86 11.79 17.08 13.87 -3.78 -
DY 0.00 0.00 1.08 1.25 2.35 0.00 2.27 -
P/NAPS 0.43 0.56 0.55 0.50 0.40 0.44 0.51 -10.77%

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