[MASTEEL] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 122.63%
YoY- 131.24%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 174,386 137,431 154,111 148,365 108,064 97,337 106,824 38.60%
PBT 20,751 12,636 11,388 14,945 6,713 8,702 11,354 49.42%
Tax -1,607 0 0 0 0 0 0 -
NP 19,144 12,636 11,388 14,945 6,713 8,702 11,354 41.61%
-
NP to SH 19,144 12,636 11,388 14,945 6,713 8,702 11,354 41.61%
-
Tax Rate 7.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 155,242 124,795 142,723 133,420 101,351 88,635 95,470 38.23%
-
Net Worth 375,286 353,982 334,274 317,183 295,804 300,667 292,491 18.05%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 375,286 353,982 334,274 317,183 295,804 300,667 292,491 18.05%
NOSH 146,025 145,074 141,641 138,507 135,070 133,038 132,950 6.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.98% 9.19% 7.39% 10.07% 6.21% 8.94% 10.63% -
ROE 5.10% 3.57% 3.41% 4.71% 2.27% 2.89% 3.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 119.42 94.73 108.80 107.12 80.01 73.16 80.35 30.20%
EPS 13.11 8.71 8.04 10.79 4.97 6.54 8.54 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.44 2.36 2.29 2.19 2.26 2.20 10.90%
Adjusted Per Share Value based on latest NOSH - 138,507
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.68 20.24 22.69 21.85 15.91 14.33 15.73 38.60%
EPS 2.82 1.86 1.68 2.20 0.99 1.28 1.67 41.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5526 0.5212 0.4922 0.4671 0.4356 0.4427 0.4307 18.05%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.40 1.68 1.50 1.34 1.25 1.03 0.75 -
P/RPS 1.17 1.77 1.38 1.25 1.56 1.41 0.93 16.52%
P/EPS 10.68 19.29 18.66 12.42 25.15 15.75 8.78 13.93%
EY 9.36 5.18 5.36 8.05 3.98 6.35 11.39 -12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.64 0.59 0.57 0.46 0.34 36.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 1.82 1.54 1.52 1.26 1.27 1.20 0.94 -
P/RPS 1.52 1.63 1.40 1.18 1.59 1.64 1.17 19.04%
P/EPS 13.88 17.68 18.91 11.68 25.55 18.35 11.01 16.68%
EY 7.20 5.66 5.29 8.56 3.91 5.45 9.09 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.64 0.55 0.58 0.53 0.43 39.65%

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