[MASTEEL] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -22.86%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 137,431 154,111 148,365 108,064 97,337 106,824 85,928 36.64%
PBT 12,636 11,388 14,945 6,713 8,702 11,354 6,463 56.16%
Tax 0 0 0 0 0 0 0 -
NP 12,636 11,388 14,945 6,713 8,702 11,354 6,463 56.16%
-
NP to SH 12,636 11,388 14,945 6,713 8,702 11,354 6,463 56.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 124,795 142,723 133,420 101,351 88,635 95,470 79,465 34.99%
-
Net Worth 353,982 334,274 317,183 295,804 300,667 292,491 283,254 15.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 353,982 334,274 317,183 295,804 300,667 292,491 283,254 15.97%
NOSH 145,074 141,641 138,507 135,070 133,038 132,950 132,983 5.95%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.19% 7.39% 10.07% 6.21% 8.94% 10.63% 7.52% -
ROE 3.57% 3.41% 4.71% 2.27% 2.89% 3.88% 2.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.73 108.80 107.12 80.01 73.16 80.35 64.62 28.95%
EPS 8.71 8.04 10.79 4.97 6.54 8.54 4.86 47.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.36 2.29 2.19 2.26 2.20 2.13 9.45%
Adjusted Per Share Value based on latest NOSH - 135,070
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.84 22.25 21.42 15.60 14.05 15.42 12.41 36.60%
EPS 1.82 1.64 2.16 0.97 1.26 1.64 0.93 56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5111 0.4826 0.458 0.4271 0.4341 0.4223 0.409 15.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.68 1.50 1.34 1.25 1.03 0.75 0.79 -
P/RPS 1.77 1.38 1.25 1.56 1.41 0.93 1.22 28.07%
P/EPS 19.29 18.66 12.42 25.15 15.75 8.78 16.26 12.03%
EY 5.18 5.36 8.05 3.98 6.35 11.39 6.15 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.59 0.57 0.46 0.34 0.37 51.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 -
Price 1.54 1.52 1.26 1.27 1.20 0.94 0.75 -
P/RPS 1.63 1.40 1.18 1.59 1.64 1.17 1.16 25.37%
P/EPS 17.68 18.91 11.68 25.55 18.35 11.01 15.43 9.47%
EY 5.66 5.29 8.56 3.91 5.45 9.09 6.48 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.55 0.58 0.53 0.43 0.35 47.81%

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