[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -77.63%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 547,972 410,541 256,429 108,064 362,228 264,891 158,067 128.53%
PBT 46,179 33,046 21,658 6,713 30,009 21,307 9,953 177.40%
Tax -497 0 0 0 0 0 0 -
NP 45,682 33,046 21,658 6,713 30,009 21,307 9,953 175.41%
-
NP to SH 45,682 33,046 21,658 6,713 30,009 21,307 9,953 175.41%
-
Tax Rate 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 502,290 377,495 234,771 101,351 332,219 243,584 148,114 125.21%
-
Net Worth 352,404 334,427 317,115 295,804 301,949 292,605 283,421 15.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,045 2,975 2,908 - 1,995 1,995 1,995 32.46%
Div Payout % 6.67% 9.01% 13.43% - 6.65% 9.36% 20.05% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 352,404 334,427 317,115 295,804 301,949 292,605 283,421 15.58%
NOSH 145,022 141,706 138,478 135,070 133,017 133,002 133,061 5.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.34% 8.05% 8.45% 6.21% 8.28% 8.04% 6.30% -
ROE 12.96% 9.88% 6.83% 2.27% 9.94% 7.28% 3.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 377.85 289.71 185.18 80.01 272.32 199.16 118.79 115.82%
EPS 31.50 23.32 15.64 4.97 22.56 16.02 7.48 160.09%
DPS 2.10 2.10 2.10 0.00 1.50 1.50 1.50 25.06%
NAPS 2.43 2.36 2.29 2.19 2.27 2.20 2.13 9.15%
Adjusted Per Share Value based on latest NOSH - 135,070
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 80.73 60.48 37.78 15.92 53.36 39.02 23.29 128.52%
EPS 6.73 4.87 3.19 0.99 4.42 3.14 1.47 174.95%
DPS 0.45 0.44 0.43 0.00 0.29 0.29 0.29 33.92%
NAPS 0.5192 0.4927 0.4672 0.4358 0.4448 0.4311 0.4175 15.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.68 1.50 1.34 1.25 1.03 0.75 0.79 -
P/RPS 0.44 0.52 0.72 1.56 0.38 0.38 0.67 -24.38%
P/EPS 5.33 6.43 8.57 25.15 4.57 4.68 10.56 -36.52%
EY 18.75 15.55 11.67 3.98 21.90 21.36 9.47 57.48%
DY 1.25 1.40 1.57 0.00 1.46 2.00 1.90 -24.29%
P/NAPS 0.69 0.64 0.59 0.57 0.45 0.34 0.37 51.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 -
Price 1.54 1.52 1.26 1.27 1.20 0.94 0.75 -
P/RPS 0.41 0.52 0.68 1.59 0.44 0.47 0.63 -24.84%
P/EPS 4.89 6.52 8.06 25.55 5.32 5.87 10.03 -37.97%
EY 20.45 15.34 12.41 3.91 18.80 17.04 9.97 61.22%
DY 1.36 1.38 1.67 0.00 1.25 1.60 2.00 -22.61%
P/NAPS 0.63 0.64 0.55 0.58 0.53 0.43 0.35 47.81%

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