[MASTEEL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.4%
YoY- 475.8%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,091,076 1,004,785 904,494 815,168 749,297 687,263 657,243 40.24%
PBT 30,156 30,080 31,002 38,919 28,698 -8,446 -13,211 -
Tax -2,141 -1,904 -1,230 -561 -368 -22 -377 218.64%
NP 28,015 28,176 29,772 38,358 28,330 -8,468 -13,588 -
-
NP to SH 28,015 28,176 29,772 38,358 28,330 -8,468 -13,588 -
-
Tax Rate 7.10% 6.33% 3.97% 1.44% 1.28% - - -
Total Cost 1,063,061 976,609 874,722 776,810 720,967 695,731 670,831 35.96%
-
Net Worth 484,329 469,133 433,828 421,389 413,074 416,434 406,727 12.35%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 484,329 469,133 433,828 421,389 413,074 416,434 406,727 12.35%
NOSH 210,578 206,666 202,723 198,768 194,846 194,595 194,606 5.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.57% 2.80% 3.29% 4.71% 3.78% -1.23% -2.07% -
ROE 5.78% 6.01% 6.86% 9.10% 6.86% -2.03% -3.34% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 518.13 486.19 446.17 410.11 384.56 353.18 337.73 33.05%
EPS 13.30 13.63 14.69 19.30 14.54 -4.35 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.27 2.14 2.12 2.12 2.14 2.09 6.59%
Adjusted Per Share Value based on latest NOSH - 198,768
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 160.74 148.03 133.25 120.09 110.39 101.25 96.83 40.24%
EPS 4.13 4.15 4.39 5.65 4.17 -1.25 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7135 0.6911 0.6391 0.6208 0.6086 0.6135 0.5992 12.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.23 1.15 0.86 0.88 1.06 0.99 0.94 -
P/RPS 0.24 0.24 0.19 0.21 0.28 0.28 0.28 -9.77%
P/EPS 9.25 8.44 5.86 4.56 7.29 -22.75 -13.46 -
EY 10.82 11.86 17.08 21.93 13.72 -4.40 -7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.40 0.42 0.50 0.46 0.45 11.53%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 30/11/10 30/08/10 31/05/10 23/02/10 24/11/09 -
Price 1.28 1.25 1.07 0.85 0.94 1.10 0.98 -
P/RPS 0.25 0.26 0.24 0.21 0.24 0.31 0.29 -9.42%
P/EPS 9.62 9.17 7.29 4.40 6.47 -25.28 -14.04 -
EY 10.39 10.91 13.73 22.70 15.47 -3.96 -7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.50 0.40 0.44 0.51 0.47 12.40%

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