[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -138.39%
YoY- -259.04%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 687,263 495,577 299,872 130,087 881,224 719,557 455,275 31.49%
PBT -8,542 -19,054 -32,404 -30,446 85,730 79,874 61,714 -
Tax 450 0 0 0 -6,429 -6,052 -4,622 -
NP -8,092 -19,054 -32,404 -30,446 79,301 73,822 57,092 -
-
NP to SH -8,092 -19,054 -32,404 -30,446 79,301 73,822 57,092 -
-
Tax Rate - - - - 7.50% 7.58% 7.49% -
Total Cost 695,355 514,631 332,276 160,533 801,923 645,735 398,183 44.86%
-
Net Worth 416,586 406,770 393,129 399,068 363,766 332,160 408,842 1.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,866 4,865 4,865 - 4,938 4,571 4,380 7.24%
Div Payout % 0.00% 0.00% 0.00% - 6.23% 6.19% 7.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 416,586 406,770 393,129 399,068 363,766 332,160 408,842 1.25%
NOSH 194,666 194,627 194,618 194,667 164,600 152,367 146,015 21.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.18% -3.84% -10.81% -23.40% 9.00% 10.26% 12.54% -
ROE -1.94% -4.68% -8.24% -7.63% 21.80% 22.22% 13.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 353.05 254.63 154.08 66.83 535.37 472.25 311.80 8.61%
EPS -4.35 -9.79 -16.65 -15.64 40.74 48.45 39.10 -
DPS 2.50 2.50 2.50 0.00 3.00 3.00 3.00 -11.41%
NAPS 2.14 2.09 2.02 2.05 2.21 2.18 2.80 -16.36%
Adjusted Per Share Value based on latest NOSH - 194,667
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.23 71.55 43.30 18.78 127.23 103.89 65.73 31.50%
EPS -1.17 -2.75 -4.68 -4.40 11.45 10.66 8.24 -
DPS 0.70 0.70 0.70 0.00 0.71 0.66 0.63 7.25%
NAPS 0.6015 0.5873 0.5676 0.5762 0.5252 0.4796 0.5903 1.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.94 0.92 0.56 0.64 0.81 1.54 -
P/RPS 0.28 0.37 0.60 0.84 0.12 0.17 0.49 -31.06%
P/EPS -23.82 -9.60 -5.53 -3.58 1.33 1.67 3.94 -
EY -4.20 -10.41 -18.10 -27.93 75.28 59.81 25.39 -
DY 2.53 2.66 2.72 0.00 4.69 3.70 1.95 18.90%
P/NAPS 0.46 0.45 0.46 0.27 0.29 0.37 0.55 -11.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 25/08/09 28/05/09 18/02/09 25/11/08 29/08/08 -
Price 1.10 0.98 0.96 0.94 0.61 0.69 1.02 -
P/RPS 0.31 0.38 0.62 1.41 0.11 0.15 0.33 -4.07%
P/EPS -26.46 -10.01 -5.77 -6.01 1.27 1.42 2.61 -
EY -3.78 -9.99 -17.34 -16.64 78.98 70.22 38.33 -
DY 2.27 2.55 2.60 0.00 4.92 4.35 2.94 -15.79%
P/NAPS 0.51 0.47 0.48 0.46 0.28 0.32 0.36 26.05%

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