[MASTEEL] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.96%
YoY- 45.21%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 264,282 280,889 174,386 137,431 154,111 148,365 108,064 81.22%
PBT 18,161 40,963 20,751 12,636 11,388 14,945 6,713 93.80%
Tax -1,430 -3,016 -1,607 0 0 0 0 -
NP 16,731 37,947 19,144 12,636 11,388 14,945 6,713 83.51%
-
NP to SH 16,731 37,947 19,144 12,636 11,388 14,945 6,713 83.51%
-
Tax Rate 7.87% 7.36% 7.74% 0.00% 0.00% 0.00% 0.00% -
Total Cost 247,551 242,942 155,242 124,795 142,723 133,420 101,351 81.07%
-
Net Worth 332,181 408,817 375,286 353,982 334,274 317,183 295,804 8.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 332,181 408,817 375,286 353,982 334,274 317,183 295,804 8.01%
NOSH 152,377 146,006 146,025 145,074 141,641 138,507 135,070 8.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.33% 13.51% 10.98% 9.19% 7.39% 10.07% 6.21% -
ROE 5.04% 9.28% 5.10% 3.57% 3.41% 4.71% 2.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 173.44 192.38 119.42 94.73 108.80 107.12 80.01 67.25%
EPS 10.98 25.99 13.11 8.71 8.04 10.79 4.97 69.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.80 2.57 2.44 2.36 2.29 2.19 -0.30%
Adjusted Per Share Value based on latest NOSH - 145,074
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.16 40.56 25.18 19.84 22.25 21.42 15.60 81.25%
EPS 2.42 5.48 2.76 1.82 1.64 2.16 0.97 83.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4796 0.5903 0.5418 0.5111 0.4826 0.458 0.4271 8.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.81 1.54 1.40 1.68 1.50 1.34 1.25 -
P/RPS 0.47 0.80 1.17 1.77 1.38 1.25 1.56 -54.96%
P/EPS 7.38 5.93 10.68 19.29 18.66 12.42 25.15 -55.74%
EY 13.56 16.88 9.36 5.18 5.36 8.05 3.98 125.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.55 0.54 0.69 0.64 0.59 0.57 -24.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 -
Price 0.69 1.02 1.82 1.54 1.52 1.26 1.27 -
P/RPS 0.40 0.53 1.52 1.63 1.40 1.18 1.59 -60.04%
P/EPS 6.28 3.92 13.88 17.68 18.91 11.68 25.55 -60.66%
EY 15.91 25.48 7.20 5.66 5.29 8.56 3.91 154.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.71 0.63 0.64 0.55 0.58 -32.65%

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