[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 57.53%
YoY- -110.2%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 712,809 427,778 192,121 687,263 495,577 299,872 130,087 210.48%
PBT 20,394 14,962 6,698 -8,542 -19,054 -32,404 -30,446 -
Tax -1,207 -539 -346 450 0 0 0 -
NP 19,187 14,423 6,352 -8,092 -19,054 -32,404 -30,446 -
-
NP to SH 19,187 14,423 6,352 -8,092 -19,054 -32,404 -30,446 -
-
Tax Rate 5.92% 3.60% 5.17% - - - - -
Total Cost 693,622 413,355 185,769 695,355 514,631 332,276 160,533 165.04%
-
Net Worth 434,039 421,167 413,074 416,586 406,770 393,129 399,068 5.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,028 1,986 - 4,866 4,865 4,865 - -
Div Payout % 10.57% 13.77% - 0.00% 0.00% 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 434,039 421,167 413,074 416,586 406,770 393,129 399,068 5.75%
NOSH 202,822 198,663 194,846 194,666 194,627 194,618 194,667 2.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.69% 3.37% 3.31% -1.18% -3.84% -10.81% -23.40% -
ROE 4.42% 3.42% 1.54% -1.94% -4.68% -8.24% -7.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 351.44 215.33 98.60 353.05 254.63 154.08 66.83 202.09%
EPS 9.46 7.26 3.26 -4.35 -9.79 -16.65 -15.64 -
DPS 1.00 1.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 2.14 2.12 2.12 2.14 2.09 2.02 2.05 2.90%
Adjusted Per Share Value based on latest NOSH - 194,595
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.92 61.76 27.74 99.23 71.55 43.30 18.78 210.51%
EPS 2.77 2.08 0.92 -1.17 -2.75 -4.68 -4.40 -
DPS 0.29 0.29 0.00 0.70 0.70 0.70 0.00 -
NAPS 0.6267 0.6081 0.5964 0.6015 0.5873 0.5676 0.5762 5.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.86 0.88 1.06 0.99 0.94 0.92 0.56 -
P/RPS 0.24 0.41 1.08 0.28 0.37 0.60 0.84 -56.58%
P/EPS 9.09 12.12 32.52 -23.82 -9.60 -5.53 -3.58 -
EY 11.00 8.25 3.08 -4.20 -10.41 -18.10 -27.93 -
DY 1.16 1.14 0.00 2.53 2.66 2.72 0.00 -
P/NAPS 0.40 0.42 0.50 0.46 0.45 0.46 0.27 29.92%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 23/02/10 24/11/09 25/08/09 28/05/09 -
Price 1.07 0.85 0.94 1.10 0.98 0.96 0.94 -
P/RPS 0.30 0.39 0.95 0.31 0.38 0.62 1.41 -64.32%
P/EPS 11.31 11.71 28.83 -26.46 -10.01 -5.77 -6.01 -
EY 8.84 8.54 3.47 -3.78 -9.99 -17.34 -16.64 -
DY 0.93 1.18 0.00 2.27 2.55 2.60 0.00 -
P/NAPS 0.50 0.40 0.44 0.51 0.47 0.48 0.46 5.71%

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