[MASTEEL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -253.57%

YoY- -259.04%

Quarter Report

MASTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	687,263	660,769	599,744	520,348	881,224	959,409	910,550	-17.05%
YoY %	4.01%	10.18%	15.26%	-40.95%	-8.15%	5.37%	-	-
Horiz. %	75.48%	72.57%	65.87%	57.15%	96.78%	105.37%	100.00%	-
PBT	-8,542	-25,405	-64,808	-121,784	85,730	106,498	123,428	-
YoY %	66.38%	60.80%	46.78%	-242.06%	-19.50%	-13.72%	-	-
Horiz. %	-6.92%	-20.58%	-52.51%	-98.67%	69.46%	86.28%	100.00%	-
Tax	450	0	0	0	-6,429	-8,069	-9,244	-
YoY %	0.00%	0.00%	0.00%	0.00%	20.32%	12.71%	-	-
Horiz. %	-4.87%	0.00%	0.00%	0.00%	69.55%	87.29%	100.00%	-
NP	-8,092	-25,405	-64,808	-121,784	79,301	98,429	114,184	-
YoY %	68.15%	60.80%	46.78%	-253.57%	-19.43%	-13.80%	-	-
Horiz. %	-7.09%	-22.25%	-56.76%	-106.66%	69.45%	86.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,092	-25,405	-64,808	-121,784	79,301	98,429	114,184	-
YoY %	68.15%	60.80%	46.78%	-253.57%	-19.43%	-13.80%	-	-
Horiz. %	-7.09%	-22.25%	-56.76%	-106.66%	69.45%	86.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	7.50%	7.58%	7.49%	-
YoY %	-	-	-	-	-1.06%	1.20%	-	-
Horiz. %	-	-	-	-	100.13%	101.20%	100.00%	-
Total Cost	695,355	686,174	664,552	642,132	801,923	860,980	796,366	-8.62%
YoY %	1.34%	3.25%	3.49%	-19.93%	-6.86%	8.11%	-	-
Horiz. %	87.32%	86.16%	83.45%	80.63%	100.70%	108.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	416,586	406,770	393,129	399,068	363,766	332,160	408,842	1.25%
YoY %	2.41%	3.47%	-1.49%	9.70%	9.52%	-18.76%	-	-
Horiz. %	101.89%	99.49%	96.16%	97.61%	88.97%	81.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,866	6,487	9,730	-	4,938	6,094	8,760	-32.35%
YoY %	-24.99%	-33.33%	0.00%	-	-18.97%	-30.43%	-	-
Horiz. %	55.55%	74.05%	111.07%	-	56.37%	69.57%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	-	6.23%	6.19%	7.67%	-
YoY %	0.00%	0.00%	0.00%	-	0.65%	-19.30%	-	-
Horiz. %	0.00%	0.00%	0.00%	-	81.23%	80.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	416,586	406,770	393,129	399,068	363,766	332,160	408,842	1.25%
YoY %	2.41%	3.47%	-1.49%	9.70%	9.52%	-18.76%	-	-
Horiz. %	101.89%	99.49%	96.16%	97.61%	88.97%	81.24%	100.00%	-
NOSH	194,666	194,627	194,618	194,667	164,600	152,367	146,015	21.06%
YoY %	0.02%	0.00%	-0.03%	18.27%	8.03%	4.35%	-	-
Horiz. %	133.32%	133.29%	133.29%	133.32%	112.73%	104.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	-1.18%	-3.84%	-10.81%	-23.40%	9.00%	10.26%	12.54%	-
YoY %	69.27%	64.48%	53.80%	-360.00%	-12.28%	-18.18%	-	-
Horiz. %	-9.41%	-30.62%	-86.20%	-186.60%	71.77%	81.82%	100.00%	-
ROE	-1.94%	-6.25%	-16.49%	-30.52%	21.80%	29.63%	27.93%	-
YoY %	68.96%	62.10%	45.97%	-240.00%	-26.43%	6.09%	-	-
Horiz. %	-6.95%	-22.38%	-59.04%	-109.27%	78.05%	106.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	353.05	339.51	308.16	267.30	535.37	629.67	623.60	-31.49%
YoY %	3.99%	10.17%	15.29%	-50.07%	-14.98%	0.97%	-	-
Horiz. %	56.61%	54.44%	49.42%	42.86%	85.85%	100.97%	100.00%	-
EPS	-4.35	-13.05	-33.30	-62.56	40.74	64.60	78.20	-
YoY %	66.67%	60.81%	46.77%	-253.56%	-36.93%	-17.39%	-	-
Horiz. %	-5.56%	-16.69%	-42.58%	-80.00%	52.10%	82.61%	100.00%	-
DPS	2.50	3.33	5.00	0.00	3.00	4.00	6.00	-44.12%
YoY %	-24.92%	-33.40%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	41.67%	55.50%	83.33%	0.00%	50.00%	66.67%	100.00%	-
NAPS	2.14	2.09	2.02	2.05	2.21	2.18	2.80	-16.36%
YoY %	2.39%	3.47%	-1.46%	-7.24%	1.38%	-22.14%	-	-
Horiz. %	76.43%	74.64%	72.14%	73.21%	78.93%	77.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 194,667
RPS	101.25	97.35	88.36	76.66	129.82	141.34	134.14	-17.05%
YoY %	4.01%	10.17%	15.26%	-40.95%	-8.15%	5.37%	-	-
Horiz. %	75.48%	72.57%	65.87%	57.15%	96.78%	105.37%	100.00%	-
EPS	-1.19	-3.74	-9.55	-17.94	11.68	14.50	16.82	-
YoY %	68.18%	60.84%	46.77%	-253.60%	-19.45%	-13.79%	-	-
Horiz. %	-7.07%	-22.24%	-56.78%	-106.66%	69.44%	86.21%	100.00%	-
DPS	0.72	0.96	1.43	0.00	0.73	0.90	1.29	-32.13%
YoY %	-25.00%	-32.87%	0.00%	0.00%	-18.89%	-30.23%	-	-
Horiz. %	55.81%	74.42%	110.85%	0.00%	56.59%	69.77%	100.00%	-
NAPS	0.6137	0.5993	0.5792	0.5879	0.5359	0.4893	0.6023	1.25%
YoY %	2.40%	3.47%	-1.48%	9.70%	9.52%	-18.76%	-	-
Horiz. %	101.89%	99.50%	96.16%	97.61%	88.98%	81.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.99	0.94	0.92	0.56	0.64	0.81	1.54	-
P/RPS	0.28	0.28	0.30	0.21	0.12	0.13	0.25	7.82%
YoY %	0.00%	-6.67%	42.86%	75.00%	-7.69%	-48.00%	-	-
Horiz. %	112.00%	112.00%	120.00%	84.00%	48.00%	52.00%	100.00%	-
P/EPS	-23.82	-7.20	-2.76	-0.90	1.33	1.25	1.97	-
YoY %	-230.83%	-160.87%	-206.67%	-167.67%	6.40%	-36.55%	-	-
Horiz. %	-1,209.14%	-365.48%	-140.10%	-45.69%	67.51%	63.45%	100.00%	-
EY	-4.20	-13.89	-36.20	-111.71	75.28	79.75	50.78	-
YoY %	69.76%	61.63%	67.59%	-248.39%	-5.61%	57.05%	-	-
Horiz. %	-8.27%	-27.35%	-71.29%	-219.99%	148.25%	157.05%	100.00%	-
DY	2.53	3.55	5.43	0.00	4.69	4.94	3.90	-25.00%
YoY %	-28.73%	-34.62%	0.00%	0.00%	-5.06%	26.67%	-	-
Horiz. %	64.87%	91.03%	139.23%	0.00%	120.26%	126.67%	100.00%	-
P/NAPS	0.46	0.45	0.46	0.27	0.29	0.37	0.55	-11.20%
YoY %	2.22%	-2.17%	70.37%	-6.90%	-21.62%	-32.73%	-	-
Horiz. %	83.64%	81.82%	83.64%	49.09%	52.73%	67.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	24/11/09	25/08/09	28/05/09	18/02/09	25/11/08	29/08/08	-
Price	1.10	0.98	0.96	0.94	0.61	0.69	1.02	-
P/RPS	0.31	0.29	0.31	0.35	0.11	0.11	0.16	55.22%
YoY %	6.90%	-6.45%	-11.43%	218.18%	0.00%	-31.25%	-	-
Horiz. %	193.75%	181.25%	193.75%	218.75%	68.75%	68.75%	100.00%	-
P/EPS	-26.46	-7.51	-2.88	-1.50	1.27	1.07	1.30	-
YoY %	-252.33%	-160.76%	-92.00%	-218.11%	18.69%	-17.69%	-	-
Horiz. %	-2,035.38%	-577.69%	-221.54%	-115.38%	97.69%	82.31%	100.00%	-
EY	-3.78	-13.32	-34.69	-66.55	78.98	93.62	76.67	-
YoY %	71.62%	61.60%	47.87%	-184.26%	-15.64%	22.11%	-	-
Horiz. %	-4.93%	-17.37%	-45.25%	-86.80%	103.01%	122.11%	100.00%	-
DY	2.27	3.40	5.21	0.00	4.92	5.80	5.88	-46.88%
YoY %	-33.24%	-34.74%	0.00%	0.00%	-15.17%	-1.36%	-	-
Horiz. %	38.61%	57.82%	88.61%	0.00%	83.67%	98.64%	100.00%	-
P/NAPS	0.51	0.47	0.48	0.46	0.28	0.32	0.36	26.05%
YoY %	8.51%	-2.08%	4.35%	64.29%	-12.50%	-11.11%	-	-
Horiz. %	141.67%	130.56%	133.33%	127.78%	77.78%	88.89%	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