[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.3%
YoY- 123.39%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 299,872 130,087 881,224 719,557 455,275 174,386 547,972 -33.12%
PBT -32,404 -30,446 85,730 79,874 61,714 20,751 46,179 -
Tax 0 0 -6,429 -6,052 -4,622 -1,607 -497 -
NP -32,404 -30,446 79,301 73,822 57,092 19,144 45,682 -
-
NP to SH -32,404 -30,446 79,301 73,822 57,092 19,144 45,682 -
-
Tax Rate - - 7.50% 7.58% 7.49% 7.74% 1.08% -
Total Cost 332,276 160,533 801,923 645,735 398,183 155,242 502,290 -24.09%
-
Net Worth 393,129 399,068 363,766 332,160 408,842 375,286 352,404 7.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,865 - 4,938 4,571 4,380 - 3,045 36.70%
Div Payout % 0.00% - 6.23% 6.19% 7.67% - 6.67% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 393,129 399,068 363,766 332,160 408,842 375,286 352,404 7.57%
NOSH 194,618 194,667 164,600 152,367 146,015 146,025 145,022 21.68%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -10.81% -23.40% 9.00% 10.26% 12.54% 10.98% 8.34% -
ROE -8.24% -7.63% 21.80% 22.22% 13.96% 5.10% 12.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.08 66.83 535.37 472.25 311.80 119.42 377.85 -45.03%
EPS -16.65 -15.64 40.74 48.45 39.10 13.11 31.50 -
DPS 2.50 0.00 3.00 3.00 3.00 0.00 2.10 12.33%
NAPS 2.02 2.05 2.21 2.18 2.80 2.57 2.43 -11.60%
Adjusted Per Share Value based on latest NOSH - 152,377
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.16 19.16 129.76 105.96 67.04 25.68 80.69 -33.11%
EPS -4.77 -4.48 11.68 10.87 8.41 2.82 6.73 -
DPS 0.72 0.00 0.73 0.67 0.65 0.00 0.45 36.83%
NAPS 0.5789 0.5876 0.5357 0.4891 0.602 0.5526 0.5189 7.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.92 0.56 0.64 0.81 1.54 1.40 1.68 -
P/RPS 0.60 0.84 0.12 0.17 0.49 1.17 0.44 22.99%
P/EPS -5.53 -3.58 1.33 1.67 3.94 10.68 5.33 -
EY -18.10 -27.93 75.28 59.81 25.39 9.36 18.75 -
DY 2.72 0.00 4.69 3.70 1.95 0.00 1.25 68.00%
P/NAPS 0.46 0.27 0.29 0.37 0.55 0.54 0.69 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 -
Price 0.96 0.94 0.61 0.69 1.02 1.82 1.54 -
P/RPS 0.62 1.41 0.11 0.15 0.33 1.52 0.41 31.77%
P/EPS -5.77 -6.01 1.27 1.42 2.61 13.88 4.89 -
EY -17.34 -16.64 78.98 70.22 38.33 7.20 20.45 -
DY 2.60 0.00 4.92 4.35 2.94 0.00 1.36 54.09%
P/NAPS 0.48 0.46 0.28 0.32 0.36 0.71 0.63 -16.59%

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