[MASTEEL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 67.63%
YoY- 185.18%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 881,224 959,409 910,550 697,544 547,972 547,388 512,858 43.22%
PBT 85,730 106,498 123,428 83,004 46,179 44,061 43,316 57.31%
Tax -6,429 -8,069 -9,244 -6,428 -497 0 0 -
NP 79,301 98,429 114,184 76,576 45,682 44,061 43,316 49.37%
-
NP to SH 79,301 98,429 114,184 76,576 45,682 44,061 43,316 49.37%
-
Tax Rate 7.50% 7.58% 7.49% 7.74% 1.08% 0.00% 0.00% -
Total Cost 801,923 860,980 796,366 620,968 502,290 503,326 469,542 42.64%
-
Net Worth 363,766 332,160 408,842 375,286 352,404 334,427 317,115 9.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,938 6,094 8,760 - 3,045 3,967 5,816 -10.29%
Div Payout % 6.23% 6.19% 7.67% - 6.67% 9.01% 13.43% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,766 332,160 408,842 375,286 352,404 334,427 317,115 9.53%
NOSH 164,600 152,367 146,015 146,025 145,022 141,706 138,478 12.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.00% 10.26% 12.54% 10.98% 8.34% 8.05% 8.45% -
ROE 21.80% 29.63% 27.93% 20.40% 12.96% 13.18% 13.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 535.37 629.67 623.60 477.69 377.85 386.28 370.35 27.70%
EPS 40.74 64.60 78.20 52.44 31.50 31.09 31.28 19.16%
DPS 3.00 4.00 6.00 0.00 2.10 2.80 4.20 -20.01%
NAPS 2.21 2.18 2.80 2.57 2.43 2.36 2.29 -2.33%
Adjusted Per Share Value based on latest NOSH - 146,025
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.82 141.34 134.14 102.76 80.73 80.64 75.56 43.21%
EPS 11.68 14.50 16.82 11.28 6.73 6.49 6.38 49.37%
DPS 0.73 0.90 1.29 0.00 0.45 0.58 0.86 -10.30%
NAPS 0.5359 0.4893 0.6023 0.5529 0.5192 0.4927 0.4672 9.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.81 1.54 1.40 1.68 1.50 1.34 -
P/RPS 0.12 0.13 0.25 0.29 0.44 0.39 0.36 -51.76%
P/EPS 1.33 1.25 1.97 2.67 5.33 4.82 4.28 -53.95%
EY 75.28 79.75 50.78 37.46 18.75 20.73 23.34 117.52%
DY 4.69 4.94 3.90 0.00 1.25 1.87 3.13 30.78%
P/NAPS 0.29 0.37 0.55 0.54 0.69 0.64 0.59 -37.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 -
Price 0.61 0.69 1.02 1.82 1.54 1.52 1.26 -
P/RPS 0.11 0.11 0.16 0.38 0.41 0.39 0.34 -52.71%
P/EPS 1.27 1.07 1.30 3.47 4.89 4.89 4.03 -53.52%
EY 78.98 93.62 76.67 28.81 20.45 20.46 24.83 115.52%
DY 4.92 5.80 5.88 0.00 1.36 1.84 3.33 29.56%
P/NAPS 0.28 0.32 0.36 0.71 0.63 0.64 0.55 -36.11%

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