[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 33.03%
YoY- 200.7%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 616,400 278,412 1,004,786 712,809 427,778 192,121 687,263 -7.01%
PBT 22,167 6,774 29,997 20,394 14,962 6,698 -8,542 -
Tax -497 -583 -1,903 -1,207 -539 -346 450 -
NP 21,670 6,191 28,094 19,187 14,423 6,352 -8,092 -
-
NP to SH 21,670 6,191 28,094 19,187 14,423 6,352 -8,092 -
-
Tax Rate 2.24% 8.61% 6.34% 5.92% 3.60% 5.17% - -
Total Cost 594,730 272,221 976,692 693,622 413,355 185,769 695,355 -9.92%
-
Net Worth 496,999 484,329 469,599 434,039 421,167 413,074 416,586 12.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,792 2,028 1,986 - 4,866 -
Div Payout % - - 9.94% 10.57% 13.77% - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 496,999 484,329 469,599 434,039 421,167 413,074 416,586 12.52%
NOSH 210,592 210,578 206,872 202,822 198,663 194,846 194,666 5.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.52% 2.22% 2.80% 2.69% 3.37% 3.31% -1.18% -
ROE 4.36% 1.28% 5.98% 4.42% 3.42% 1.54% -1.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 292.70 132.21 485.70 351.44 215.33 98.60 353.05 -11.77%
EPS 10.29 2.94 13.58 9.46 7.26 3.26 -4.35 -
DPS 0.00 0.00 1.35 1.00 1.00 0.00 2.50 -
NAPS 2.36 2.30 2.27 2.14 2.12 2.12 2.14 6.76%
Adjusted Per Share Value based on latest NOSH - 202,723
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.00 40.20 145.07 102.92 61.76 27.74 99.23 -7.01%
EPS 3.13 0.89 4.06 2.77 2.08 0.92 -1.17 -
DPS 0.00 0.00 0.40 0.29 0.29 0.00 0.70 -
NAPS 0.7176 0.6993 0.678 0.6267 0.6081 0.5964 0.6015 12.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.26 1.23 1.15 0.86 0.88 1.06 0.99 -
P/RPS 0.43 0.93 0.24 0.24 0.41 1.08 0.28 33.21%
P/EPS 12.24 41.84 8.47 9.09 12.12 32.52 -23.82 -
EY 8.17 2.39 11.81 11.00 8.25 3.08 -4.20 -
DY 0.00 0.00 1.17 1.16 1.14 0.00 2.53 -
P/NAPS 0.53 0.53 0.51 0.40 0.42 0.50 0.46 9.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 24/02/11 30/11/10 30/08/10 31/05/10 23/02/10 -
Price 1.02 1.28 1.25 1.07 0.85 0.94 1.10 -
P/RPS 0.35 0.97 0.26 0.30 0.39 0.95 0.31 8.45%
P/EPS 9.91 43.54 9.20 11.31 11.71 28.83 -26.46 -
EY 10.09 2.30 10.86 8.84 8.54 3.47 -3.78 -
DY 0.00 0.00 1.08 0.93 1.18 0.00 2.27 -
P/NAPS 0.43 0.56 0.55 0.50 0.40 0.44 0.51 -10.77%

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