[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -58.09%
YoY- 185.18%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 881,224 719,557 455,275 174,386 547,972 410,541 256,429 126.87%
PBT 85,730 79,874 61,714 20,751 46,179 33,046 21,658 149.19%
Tax -6,429 -6,052 -4,622 -1,607 -497 0 0 -
NP 79,301 73,822 57,092 19,144 45,682 33,046 21,658 136.62%
-
NP to SH 79,301 73,822 57,092 19,144 45,682 33,046 21,658 136.62%
-
Tax Rate 7.50% 7.58% 7.49% 7.74% 1.08% 0.00% 0.00% -
Total Cost 801,923 645,735 398,183 155,242 502,290 377,495 234,771 125.96%
-
Net Worth 363,766 332,160 408,842 375,286 352,404 334,427 317,115 9.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,938 4,571 4,380 - 3,045 2,975 2,908 42.10%
Div Payout % 6.23% 6.19% 7.67% - 6.67% 9.01% 13.43% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,766 332,160 408,842 375,286 352,404 334,427 317,115 9.53%
NOSH 164,600 152,367 146,015 146,025 145,022 141,706 138,478 12.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.00% 10.26% 12.54% 10.98% 8.34% 8.05% 8.45% -
ROE 21.80% 22.22% 13.96% 5.10% 12.96% 9.88% 6.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 535.37 472.25 311.80 119.42 377.85 289.71 185.18 102.29%
EPS 40.74 48.45 39.10 13.11 31.50 23.32 15.64 88.76%
DPS 3.00 3.00 3.00 0.00 2.10 2.10 2.10 26.70%
NAPS 2.21 2.18 2.80 2.57 2.43 2.36 2.29 -2.33%
Adjusted Per Share Value based on latest NOSH - 146,025
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 127.23 103.89 65.73 25.18 79.12 59.27 37.02 126.88%
EPS 11.45 10.66 8.24 2.76 6.60 4.77 3.13 136.48%
DPS 0.71 0.66 0.63 0.00 0.44 0.43 0.42 41.68%
NAPS 0.5252 0.4796 0.5903 0.5418 0.5088 0.4829 0.4579 9.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.81 1.54 1.40 1.68 1.50 1.34 -
P/RPS 0.12 0.17 0.49 1.17 0.44 0.52 0.72 -69.54%
P/EPS 1.33 1.67 3.94 10.68 5.33 6.43 8.57 -70.95%
EY 75.28 59.81 25.39 9.36 18.75 15.55 11.67 244.57%
DY 4.69 3.70 1.95 0.00 1.25 1.40 1.57 106.73%
P/NAPS 0.29 0.37 0.55 0.54 0.69 0.64 0.59 -37.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 -
Price 0.61 0.69 1.02 1.82 1.54 1.52 1.26 -
P/RPS 0.11 0.15 0.33 1.52 0.41 0.52 0.68 -70.14%
P/EPS 1.27 1.42 2.61 13.88 4.89 6.52 8.06 -70.66%
EY 78.98 70.22 38.33 7.20 20.45 15.34 12.41 241.50%
DY 4.92 4.35 2.94 0.00 1.36 1.38 1.67 104.83%
P/NAPS 0.28 0.32 0.36 0.71 0.63 0.64 0.55 -36.11%

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