[MASTEEL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 26.45%
YoY- -7.65%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,314,873 1,253,365 1,208,687 1,193,408 1,091,076 1,004,785 904,494 28.29%
PBT 13,428 25,083 49,313 37,286 30,156 30,080 31,002 -42.72%
Tax 35 -548 -2,458 -1,862 -2,141 -1,904 -1,230 -
NP 13,463 24,535 46,855 35,424 28,015 28,176 29,772 -41.05%
-
NP to SH 13,463 24,535 46,855 35,424 28,015 28,176 29,772 -41.05%
-
Tax Rate -0.26% 2.18% 4.98% 4.99% 7.10% 6.33% 3.97% -
Total Cost 1,301,410 1,228,830 1,161,832 1,157,984 1,063,061 976,609 874,722 30.29%
-
Net Worth 494,411 499,085 513,859 497,012 484,329 469,133 433,828 9.09%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 494,411 499,085 513,859 497,012 484,329 469,133 433,828 9.09%
NOSH 210,387 210,584 210,598 210,598 210,578 206,666 202,723 2.50%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.02% 1.96% 3.88% 2.97% 2.57% 2.80% 3.29% -
ROE 2.72% 4.92% 9.12% 7.13% 5.78% 6.01% 6.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 624.98 595.18 573.93 566.67 518.13 486.19 446.17 25.16%
EPS 6.40 11.65 22.25 16.82 13.30 13.63 14.69 -42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.37 2.44 2.36 2.30 2.27 2.14 6.43%
Adjusted Per Share Value based on latest NOSH - 210,598
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 193.71 184.65 178.07 175.82 160.74 148.03 133.25 28.29%
EPS 1.98 3.61 6.90 5.22 4.13 4.15 4.39 -41.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7284 0.7353 0.757 0.7322 0.7135 0.6911 0.6391 9.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.03 1.16 1.03 1.26 1.23 1.15 0.86 -
P/RPS 0.16 0.19 0.18 0.22 0.24 0.24 0.19 -10.81%
P/EPS 16.10 9.96 4.63 7.49 9.25 8.44 5.86 96.04%
EY 6.21 10.04 21.60 13.35 10.82 11.86 17.08 -49.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.42 0.53 0.53 0.51 0.40 6.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 24/08/11 27/05/11 24/02/11 30/11/10 -
Price 1.00 1.09 1.05 1.02 1.28 1.25 1.07 -
P/RPS 0.16 0.18 0.18 0.18 0.25 0.26 0.24 -23.66%
P/EPS 15.63 9.36 4.72 6.06 9.62 9.17 7.29 66.19%
EY 6.40 10.69 21.19 16.49 10.39 10.91 13.73 -39.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.43 0.43 0.56 0.55 0.50 -9.55%

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