[MASTEEL] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 88.71%
YoY- -15.08%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 300,310 337,988 278,412 291,977 285,031 235,656 192,121 34.65%
PBT 17,460 15,393 6,774 9,686 5,433 8,263 6,698 89.29%
Tax -1,265 86 -583 -696 -669 -193 -346 137.13%
NP 16,195 15,479 6,191 8,990 4,764 8,070 6,352 86.52%
-
NP to SH 16,195 15,479 6,191 8,990 4,764 8,070 6,352 86.52%
-
Tax Rate 7.25% -0.56% 8.61% 7.19% 12.31% 2.34% 5.17% -
Total Cost 284,115 322,509 272,221 282,987 280,267 227,586 185,769 32.70%
-
Net Worth 513,859 497,012 484,329 469,133 433,828 421,389 413,074 15.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 513,859 497,012 484,329 469,133 433,828 421,389 413,074 15.65%
NOSH 210,598 210,598 210,578 206,666 202,723 198,768 194,846 5.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.39% 4.58% 2.22% 3.08% 1.67% 3.42% 3.31% -
ROE 3.15% 3.11% 1.28% 1.92% 1.10% 1.92% 1.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 142.60 160.49 132.21 141.28 140.60 118.56 98.60 27.85%
EPS 7.69 7.35 2.94 4.35 2.35 4.06 3.26 77.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.36 2.30 2.27 2.14 2.12 2.12 9.81%
Adjusted Per Share Value based on latest NOSH - 206,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.22 49.77 41.00 42.99 41.97 34.70 28.29 34.64%
EPS 2.38 2.28 0.91 1.32 0.70 1.19 0.94 85.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7567 0.7319 0.7132 0.6908 0.6388 0.6205 0.6083 15.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.03 1.26 1.23 1.15 0.86 0.88 1.06 -
P/RPS 0.72 0.79 0.93 0.81 0.61 0.74 1.08 -23.66%
P/EPS 13.39 17.14 41.84 26.44 36.60 21.67 32.52 -44.62%
EY 7.47 5.83 2.39 3.78 2.73 4.61 3.08 80.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.53 0.51 0.40 0.42 0.50 -10.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 27/05/11 24/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.05 1.02 1.28 1.25 1.07 0.85 0.94 -
P/RPS 0.74 0.64 0.97 0.88 0.76 0.72 0.95 -15.32%
P/EPS 13.65 13.88 43.54 28.74 45.53 20.94 28.83 -39.22%
EY 7.32 7.21 2.30 3.48 2.20 4.78 3.47 64.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.56 0.55 0.50 0.40 0.44 -1.51%

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