[MASTEEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.68%
YoY- 52.23%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 959,409 910,550 697,544 547,972 547,388 512,858 432,256 69.90%
PBT 106,498 123,428 83,004 46,179 44,061 43,316 26,852 149.93%
Tax -8,069 -9,244 -6,428 -497 0 0 0 -
NP 98,429 114,184 76,576 45,682 44,061 43,316 26,852 137.17%
-
NP to SH 98,429 114,184 76,576 45,682 44,061 43,316 26,852 137.17%
-
Tax Rate 7.58% 7.49% 7.74% 1.08% 0.00% 0.00% 0.00% -
Total Cost 860,980 796,366 620,968 502,290 503,326 469,542 405,404 64.99%
-
Net Worth 332,160 408,842 375,286 352,404 334,427 317,115 295,804 8.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,094 8,760 - 3,045 3,967 5,816 - -
Div Payout % 6.19% 7.67% - 6.67% 9.01% 13.43% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 332,160 408,842 375,286 352,404 334,427 317,115 295,804 8.01%
NOSH 152,367 146,015 146,025 145,022 141,706 138,478 135,070 8.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.26% 12.54% 10.98% 8.34% 8.05% 8.45% 6.21% -
ROE 29.63% 27.93% 20.40% 12.96% 13.18% 13.66% 9.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 629.67 623.60 477.69 377.85 386.28 370.35 320.02 56.82%
EPS 64.60 78.20 52.44 31.50 31.09 31.28 19.88 118.91%
DPS 4.00 6.00 0.00 2.10 2.80 4.20 0.00 -
NAPS 2.18 2.80 2.57 2.43 2.36 2.29 2.19 -0.30%
Adjusted Per Share Value based on latest NOSH - 145,074
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 141.34 134.14 102.76 80.73 80.64 75.56 63.68 69.90%
EPS 14.50 16.82 11.28 6.73 6.49 6.38 3.96 137.00%
DPS 0.90 1.29 0.00 0.45 0.58 0.86 0.00 -
NAPS 0.4893 0.6023 0.5529 0.5192 0.4927 0.4672 0.4358 8.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.81 1.54 1.40 1.68 1.50 1.34 1.25 -
P/RPS 0.13 0.25 0.29 0.44 0.39 0.36 0.39 -51.82%
P/EPS 1.25 1.97 2.67 5.33 4.82 4.28 6.29 -65.84%
EY 79.75 50.78 37.46 18.75 20.73 23.34 15.90 192.15%
DY 4.94 3.90 0.00 1.25 1.87 3.13 0.00 -
P/NAPS 0.37 0.55 0.54 0.69 0.64 0.59 0.57 -24.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 -
Price 0.69 1.02 1.82 1.54 1.52 1.26 1.27 -
P/RPS 0.11 0.16 0.38 0.41 0.39 0.34 0.40 -57.61%
P/EPS 1.07 1.30 3.47 4.89 4.89 4.03 6.39 -69.52%
EY 93.62 76.67 28.81 20.45 20.46 24.83 15.65 228.46%
DY 5.80 5.88 0.00 1.36 1.84 3.33 0.00 -
P/NAPS 0.32 0.36 0.71 0.63 0.64 0.55 0.58 -32.65%

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