[MASTEEL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -10.52%

YoY- 92.35%

Quarter Report

MASTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	547,972	547,388	512,858	432,256	362,228	353,188	316,134	44.15%
YoY %	0.11%	6.73%	18.65%	19.33%	2.56%	11.72%	-	-
Horiz. %	173.34%	173.15%	162.23%	136.73%	114.58%	111.72%	100.00%	-
PBT	46,179	44,061	43,316	26,852	30,009	28,409	19,906	74.97%
YoY %	4.81%	1.72%	61.31%	-10.52%	5.63%	42.72%	-	-
Horiz. %	231.99%	221.35%	217.60%	134.89%	150.75%	142.72%	100.00%	-
Tax	-497	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	45,682	44,061	43,316	26,852	30,009	28,409	19,906	73.72%
YoY %	3.68%	1.72%	61.31%	-10.52%	5.63%	42.72%	-	-
Horiz. %	229.49%	221.35%	217.60%	134.89%	150.75%	142.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,682	44,061	43,316	26,852	30,009	28,409	19,906	73.72%
YoY %	3.68%	1.72%	61.31%	-10.52%	5.63%	42.72%	-	-
Horiz. %	229.49%	221.35%	217.60%	134.89%	150.75%	142.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.08%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	502,290	503,326	469,542	405,404	332,219	324,778	296,228	42.05%
YoY %	-0.21%	7.20%	15.82%	22.03%	2.29%	9.64%	-	-
Horiz. %	169.56%	169.91%	158.51%	136.86%	112.15%	109.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,404	334,427	317,115	295,804	301,949	292,605	283,421	15.58%
YoY %	5.38%	5.46%	7.20%	-2.04%	3.19%	3.24%	-	-
Horiz. %	124.34%	118.00%	111.89%	104.37%	106.54%	103.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	3,045	3,967	5,816	-	1,995	2,660	3,991	-16.46%
YoY %	-23.24%	-31.79%	0.00%	-	-25.00%	-33.35%	-	-
Horiz. %	76.30%	99.40%	145.73%	-	49.99%	66.65%	100.00%	-
Div Payout %	6.67%	9.01%	13.43%	-	6.65%	9.36%	20.05%	-
YoY %	-25.97%	-32.91%	0.00%	-	-28.95%	-53.32%	-	-
Horiz. %	33.27%	44.94%	66.98%	-	33.17%	46.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	352,404	334,427	317,115	295,804	301,949	292,605	283,421	15.58%
YoY %	5.38%	5.46%	7.20%	-2.04%	3.19%	3.24%	-	-
Horiz. %	124.34%	118.00%	111.89%	104.37%	106.54%	103.24%	100.00%	-
NOSH	145,022	141,706	138,478	135,070	133,017	133,002	133,061	5.88%
YoY %	2.34%	2.33%	2.52%	1.54%	0.01%	-0.04%	-	-
Horiz. %	108.99%	106.50%	104.07%	101.51%	99.97%	99.96%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.34%	8.05%	8.45%	6.21%	8.28%	8.04%	6.30%	-
YoY %	3.60%	-4.73%	36.07%	-25.00%	2.99%	27.62%	-	-
Horiz. %	132.38%	127.78%	134.13%	98.57%	131.43%	127.62%	100.00%	-
ROE	12.96%	13.18%	13.66%	9.08%	9.94%	9.71%	7.02%	-
YoY %	-1.67%	-3.51%	50.44%	-8.65%	2.37%	38.32%	-	-
Horiz. %	184.62%	187.75%	194.59%	129.34%	141.60%	138.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	377.85	386.28	370.35	320.02	272.32	265.55	237.58	36.13%
YoY %	-2.18%	4.30%	15.73%	17.52%	2.55%	11.77%	-	-
Horiz. %	159.04%	162.59%	155.88%	134.70%	114.62%	111.77%	100.00%	-
EPS	31.50	31.09	31.28	19.88	22.56	21.36	14.96	64.05%
YoY %	1.32%	-0.61%	57.34%	-11.88%	5.62%	42.78%	-	-
Horiz. %	210.56%	207.82%	209.09%	132.89%	150.80%	142.78%	100.00%	-
DPS	2.10	2.80	4.20	0.00	1.50	2.00	3.00	-21.11%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	70.00%	93.33%	140.00%	0.00%	50.00%	66.67%	100.00%	-
NAPS	2.43	2.36	2.29	2.19	2.27	2.20	2.13	9.15%
YoY %	2.97%	3.06%	4.57%	-3.52%	3.18%	3.29%	-	-
Horiz. %	114.08%	110.80%	107.51%	102.82%	106.57%	103.29%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 135,070
RPS	79.12	79.03	74.05	62.41	52.30	50.99	45.64	44.16%
YoY %	0.11%	6.73%	18.65%	19.33%	2.57%	11.72%	-	-
Horiz. %	173.36%	173.16%	162.25%	136.74%	114.59%	111.72%	100.00%	-
EPS	6.60	6.36	6.25	3.88	4.33	4.10	2.87	73.95%
YoY %	3.77%	1.76%	61.08%	-10.39%	5.61%	42.86%	-	-
Horiz. %	229.97%	221.60%	217.77%	135.19%	150.87%	142.86%	100.00%	-
DPS	0.44	0.57	0.84	0.00	0.29	0.38	0.58	-16.77%
YoY %	-22.81%	-32.14%	0.00%	0.00%	-23.68%	-34.48%	-	-
Horiz. %	75.86%	98.28%	144.83%	0.00%	50.00%	65.52%	100.00%	-
NAPS	0.5088	0.4829	0.4579	0.4271	0.436	0.4225	0.4092	15.58%
YoY %	5.36%	5.46%	7.21%	-2.04%	3.20%	3.25%	-	-
Horiz. %	124.34%	118.01%	111.90%	104.37%	106.55%	103.25%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.68	1.50	1.34	1.25	1.03	0.75	0.79	-
P/RPS	0.44	0.39	0.36	0.39	0.38	0.28	0.33	21.07%
YoY %	12.82%	8.33%	-7.69%	2.63%	35.71%	-15.15%	-	-
Horiz. %	133.33%	118.18%	109.09%	118.18%	115.15%	84.85%	100.00%	-
P/EPS	5.33	4.82	4.28	6.29	4.57	3.51	5.28	0.62%
YoY %	10.58%	12.62%	-31.96%	37.64%	30.20%	-33.52%	-	-
Horiz. %	100.95%	91.29%	81.06%	119.13%	86.55%	66.48%	100.00%	-
EY	18.75	20.73	23.34	15.90	21.90	28.48	18.94	-0.66%
YoY %	-9.55%	-11.18%	46.79%	-27.40%	-23.10%	50.37%	-	-
Horiz. %	99.00%	109.45%	123.23%	83.95%	115.63%	150.37%	100.00%	-
DY	1.25	1.87	3.13	0.00	1.46	2.67	3.80	-52.25%
YoY %	-33.16%	-40.26%	0.00%	0.00%	-45.32%	-29.74%	-	-
Horiz. %	32.89%	49.21%	82.37%	0.00%	38.42%	70.26%	100.00%	-
P/NAPS	0.69	0.64	0.59	0.57	0.45	0.34	0.37	51.33%
YoY %	7.81%	8.47%	3.51%	26.67%	32.35%	-8.11%	-	-
Horiz. %	186.49%	172.97%	159.46%	154.05%	121.62%	91.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	21/11/07	29/08/07	30/05/07	28/02/07	30/11/06	04/09/06	-
Price	1.54	1.52	1.26	1.27	1.20	0.94	0.75	-
P/RPS	0.41	0.39	0.34	0.40	0.44	0.35	0.32	17.91%
YoY %	5.13%	14.71%	-15.00%	-9.09%	25.71%	9.38%	-	-
Horiz. %	128.12%	121.88%	106.25%	125.00%	137.50%	109.38%	100.00%	-
P/EPS	4.89	4.89	4.03	6.39	5.32	4.40	5.01	-1.59%
YoY %	0.00%	21.34%	-36.93%	20.11%	20.91%	-12.18%	-	-
Horiz. %	97.60%	97.60%	80.44%	127.54%	106.19%	87.82%	100.00%	-
EY	20.45	20.46	24.83	15.65	18.80	22.72	19.95	1.65%
YoY %	-0.05%	-17.60%	58.66%	-16.76%	-17.25%	13.88%	-	-
Horiz. %	102.51%	102.56%	124.46%	78.45%	94.24%	113.88%	100.00%	-
DY	1.36	1.84	3.33	0.00	1.25	2.13	4.00	-51.19%
YoY %	-26.09%	-44.74%	0.00%	0.00%	-41.31%	-46.75%	-	-
Horiz. %	34.00%	46.00%	83.25%	0.00%	31.25%	53.25%	100.00%	-
P/NAPS	0.63	0.64	0.55	0.58	0.53	0.43	0.35	47.81%
YoY %	-1.56%	16.36%	-5.17%	9.43%	23.26%	22.86%	-	-
Horiz. %	180.00%	182.86%	157.14%	165.71%	151.43%	122.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos