[MASTEEL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 68.15%
YoY- -110.2%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 950,412 855,556 768,484 687,263 660,769 599,744 520,348 49.36%
PBT 27,192 29,924 26,792 -8,542 -25,405 -64,808 -121,784 -
Tax -1,609 -1,078 -1,384 450 0 0 0 -
NP 25,582 28,846 25,408 -8,092 -25,405 -64,808 -121,784 -
-
NP to SH 25,582 28,846 25,408 -8,092 -25,405 -64,808 -121,784 -
-
Tax Rate 5.92% 3.60% 5.17% - - - - -
Total Cost 924,829 826,710 743,076 695,355 686,174 664,552 642,132 27.50%
-
Net Worth 434,039 421,167 413,074 416,586 406,770 393,129 399,068 5.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,704 3,973 - 4,866 6,487 9,730 - -
Div Payout % 10.57% 13.77% - 0.00% 0.00% 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 434,039 421,167 413,074 416,586 406,770 393,129 399,068 5.75%
NOSH 202,822 198,663 194,846 194,666 194,627 194,618 194,667 2.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.69% 3.37% 3.31% -1.18% -3.84% -10.81% -23.40% -
ROE 5.89% 6.85% 6.15% -1.94% -6.25% -16.49% -30.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 468.59 430.65 394.40 353.05 339.51 308.16 267.30 45.33%
EPS 12.61 14.52 13.04 -4.35 -13.05 -33.30 -62.56 -
DPS 1.33 2.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 2.14 2.12 2.12 2.14 2.09 2.02 2.05 2.90%
Adjusted Per Share Value based on latest NOSH - 194,595
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 140.02 126.04 113.22 101.25 97.35 88.36 76.66 49.36%
EPS 3.77 4.25 3.74 -1.19 -3.74 -9.55 -17.94 -
DPS 0.40 0.59 0.00 0.72 0.96 1.43 0.00 -
NAPS 0.6394 0.6205 0.6086 0.6137 0.5993 0.5792 0.5879 5.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.86 0.88 1.06 0.99 0.94 0.92 0.56 -
P/RPS 0.18 0.20 0.27 0.28 0.28 0.30 0.21 -9.75%
P/EPS 6.82 6.06 8.13 -23.82 -7.20 -2.76 -0.90 -
EY 14.67 16.50 12.30 -4.20 -13.89 -36.20 -111.71 -
DY 1.55 2.27 0.00 2.53 3.55 5.43 0.00 -
P/NAPS 0.40 0.42 0.50 0.46 0.45 0.46 0.27 29.92%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 23/02/10 24/11/09 25/08/09 28/05/09 -
Price 1.07 0.85 0.94 1.10 0.98 0.96 0.94 -
P/RPS 0.23 0.20 0.24 0.31 0.29 0.31 0.35 -24.39%
P/EPS 8.48 5.85 7.21 -26.46 -7.51 -2.88 -1.50 -
EY 11.79 17.08 13.87 -3.78 -13.32 -34.69 -66.55 -
DY 1.25 2.35 0.00 2.27 3.40 5.21 0.00 -
P/NAPS 0.50 0.40 0.44 0.51 0.47 0.48 0.46 5.71%

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