[MASTEEL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 9.82%
YoY- 447.18%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,222,280 1,232,800 1,113,648 1,004,786 950,412 855,556 768,484 36.21%
PBT 52,836 44,334 27,096 29,997 27,192 29,924 26,792 57.19%
Tax -2,349 -994 -2,332 -1,903 -1,609 -1,078 -1,384 42.24%
NP 50,486 43,340 24,764 28,094 25,582 28,846 25,408 57.98%
-
NP to SH 50,486 43,340 24,764 28,094 25,582 28,846 25,408 57.98%
-
Tax Rate 4.45% 2.24% 8.61% 6.34% 5.92% 3.60% 5.17% -
Total Cost 1,171,793 1,189,460 1,088,884 976,692 924,829 826,710 743,076 35.44%
-
Net Worth 513,852 496,999 484,329 469,599 434,039 421,167 413,074 15.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,792 2,704 3,973 - -
Div Payout % - - - 9.94% 10.57% 13.77% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 513,852 496,999 484,329 469,599 434,039 421,167 413,074 15.65%
NOSH 210,595 210,592 210,578 206,872 202,822 198,663 194,846 5.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.13% 3.52% 2.22% 2.80% 2.69% 3.37% 3.31% -
ROE 9.83% 8.72% 5.11% 5.98% 5.89% 6.85% 6.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 580.39 585.40 528.85 485.70 468.59 430.65 394.40 29.34%
EPS 23.97 20.58 11.76 13.58 12.61 14.52 13.04 50.00%
DPS 0.00 0.00 0.00 1.35 1.33 2.00 0.00 -
NAPS 2.44 2.36 2.30 2.27 2.14 2.12 2.12 9.81%
Adjusted Per Share Value based on latest NOSH - 206,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 180.07 181.62 164.07 148.03 140.02 126.04 113.22 36.21%
EPS 7.44 6.38 3.65 4.14 3.77 4.25 3.74 58.10%
DPS 0.00 0.00 0.00 0.41 0.40 0.59 0.00 -
NAPS 0.757 0.7322 0.7135 0.6918 0.6394 0.6205 0.6086 15.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.03 1.26 1.23 1.15 0.86 0.88 1.06 -
P/RPS 0.18 0.22 0.23 0.24 0.18 0.20 0.27 -23.66%
P/EPS 4.30 6.12 10.46 8.47 6.82 6.06 8.13 -34.57%
EY 23.28 16.33 9.56 11.81 14.67 16.50 12.30 52.95%
DY 0.00 0.00 0.00 1.17 1.55 2.27 0.00 -
P/NAPS 0.42 0.53 0.53 0.51 0.40 0.42 0.50 -10.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 27/05/11 24/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.05 1.02 1.28 1.25 1.07 0.85 0.94 -
P/RPS 0.18 0.17 0.24 0.26 0.23 0.20 0.24 -17.43%
P/EPS 4.38 4.96 10.88 9.20 8.48 5.85 7.21 -28.24%
EY 22.83 20.18 9.19 10.86 11.79 17.08 13.87 39.36%
DY 0.00 0.00 0.00 1.08 1.25 2.35 0.00 -
P/NAPS 0.43 0.43 0.56 0.55 0.50 0.40 0.44 -1.51%

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