[MASTEEL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 781.82%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 235,656 192,121 191,686 195,705 169,785 130,087 161,666 28.64%
PBT 8,263 6,698 10,608 13,350 -1,958 -30,446 5,843 26.06%
Tax -193 -346 -22 0 0 0 -377 -36.08%
NP 8,070 6,352 10,586 13,350 -1,958 -30,446 5,466 29.75%
-
NP to SH 8,070 6,352 10,586 13,350 -1,958 -30,446 5,466 29.75%
-
Tax Rate 2.34% 5.17% 0.21% 0.00% - - 6.45% -
Total Cost 227,586 185,769 181,100 182,355 171,743 160,533 156,200 28.61%
-
Net Worth 421,389 413,074 416,434 406,727 391,599 399,068 363,851 10.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 421,389 413,074 416,434 406,727 391,599 399,068 363,851 10.31%
NOSH 198,768 194,846 194,595 194,606 193,861 194,667 164,638 13.42%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.42% 3.31% 5.52% 6.82% -1.15% -23.40% 3.38% -
ROE 1.92% 1.54% 2.54% 3.28% -0.50% -7.63% 1.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 118.56 98.60 98.50 100.56 87.58 66.83 98.19 13.43%
EPS 4.06 3.26 5.44 6.86 -1.01 -15.64 3.32 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.14 2.09 2.02 2.05 2.21 -2.74%
Adjusted Per Share Value based on latest NOSH - 194,606
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.02 27.74 27.68 28.26 24.51 18.78 23.34 28.64%
EPS 1.17 0.92 1.53 1.93 -0.28 -4.40 0.79 30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.5964 0.6013 0.5872 0.5654 0.5762 0.5253 10.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.88 1.06 0.99 0.94 0.92 0.56 0.64 -
P/RPS 0.74 1.08 1.01 0.93 1.05 0.84 0.65 9.05%
P/EPS 21.67 32.52 18.20 13.70 -91.09 -3.58 19.28 8.12%
EY 4.61 3.08 5.49 7.30 -1.10 -27.93 5.19 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.46 0.45 0.46 0.27 0.29 28.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 23/02/10 24/11/09 25/08/09 28/05/09 18/02/09 -
Price 0.85 0.94 1.10 0.98 0.96 0.94 0.61 -
P/RPS 0.72 0.95 1.12 0.97 1.10 1.41 0.62 10.51%
P/EPS 20.94 28.83 20.22 14.29 -95.05 -6.01 18.37 9.14%
EY 4.78 3.47 4.95 7.00 -1.05 -16.64 5.44 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.51 0.47 0.48 0.46 0.28 26.92%

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