[MASTEEL] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 222.63%
YoY- 117.6%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 174,386 547,972 410,541 256,429 108,064 362,228 264,891 -24.30%
PBT 20,751 46,179 33,046 21,658 6,713 30,009 21,307 -1.74%
Tax -1,607 -497 0 0 0 0 0 -
NP 19,144 45,682 33,046 21,658 6,713 30,009 21,307 -6.88%
-
NP to SH 19,144 45,682 33,046 21,658 6,713 30,009 21,307 -6.88%
-
Tax Rate 7.74% 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 155,242 502,290 377,495 234,771 101,351 332,219 243,584 -25.92%
-
Net Worth 375,286 352,404 334,427 317,115 295,804 301,949 292,605 18.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,045 2,975 2,908 - 1,995 1,995 -
Div Payout % - 6.67% 9.01% 13.43% - 6.65% 9.36% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 375,286 352,404 334,427 317,115 295,804 301,949 292,605 18.02%
NOSH 146,025 145,022 141,706 138,478 135,070 133,017 133,002 6.41%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.98% 8.34% 8.05% 8.45% 6.21% 8.28% 8.04% -
ROE 5.10% 12.96% 9.88% 6.83% 2.27% 9.94% 7.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 119.42 377.85 289.71 185.18 80.01 272.32 199.16 -28.87%
EPS 13.11 31.50 23.32 15.64 4.97 22.56 16.02 -12.49%
DPS 0.00 2.10 2.10 2.10 0.00 1.50 1.50 -
NAPS 2.57 2.43 2.36 2.29 2.19 2.27 2.20 10.90%
Adjusted Per Share Value based on latest NOSH - 138,507
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.68 80.69 60.45 37.76 15.91 53.34 39.01 -24.30%
EPS 2.82 6.73 4.87 3.19 0.99 4.42 3.14 -6.90%
DPS 0.00 0.45 0.44 0.43 0.00 0.29 0.29 -
NAPS 0.5526 0.5189 0.4925 0.467 0.4356 0.4446 0.4309 18.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.40 1.68 1.50 1.34 1.25 1.03 0.75 -
P/RPS 1.17 0.44 0.52 0.72 1.56 0.38 0.38 111.49%
P/EPS 10.68 5.33 6.43 8.57 25.15 4.57 4.68 73.24%
EY 9.36 18.75 15.55 11.67 3.98 21.90 21.36 -42.27%
DY 0.00 1.25 1.40 1.57 0.00 1.46 2.00 -
P/NAPS 0.54 0.69 0.64 0.59 0.57 0.45 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 1.82 1.54 1.52 1.26 1.27 1.20 0.94 -
P/RPS 1.52 0.41 0.52 0.68 1.59 0.44 0.47 118.53%
P/EPS 13.88 4.89 6.52 8.06 25.55 5.32 5.87 77.39%
EY 7.20 20.45 15.34 12.41 3.91 18.80 17.04 -43.66%
DY 0.00 1.36 1.38 1.67 0.00 1.25 1.60 -
P/NAPS 0.71 0.63 0.64 0.55 0.58 0.53 0.43 39.65%

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