[MASTEEL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -26.82%
YoY- -28.31%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 322,691 308,852 306,432 285,913 298,915 302,465 280,778 9.74%
PBT 23,108 22,117 23,304 24,840 33,946 39,352 35,908 -25.52%
Tax 0 0 0 0 0 0 0 -
NP 23,108 22,117 23,304 24,840 33,946 39,352 35,908 -25.52%
-
NP to SH 23,108 22,117 23,304 24,840 33,946 39,352 35,908 -25.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 299,583 286,735 283,128 261,073 264,969 263,113 244,870 14.43%
-
Net Worth 283,254 277,068 268,400 252,801 205,498 191,847 139,435 60.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 283,254 277,068 268,400 252,801 205,498 191,847 139,435 60.60%
NOSH 132,983 133,206 130,927 125,149 119,475 113,519 80,598 39.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.16% 7.16% 7.60% 8.69% 11.36% 13.01% 12.79% -
ROE 8.16% 7.98% 8.68% 9.83% 16.52% 20.51% 25.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 242.65 231.86 234.05 228.46 250.19 266.44 348.37 -21.47%
EPS 17.38 16.60 17.80 19.85 28.41 34.67 44.55 -46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.05 2.02 1.72 1.69 1.73 14.91%
Adjusted Per Share Value based on latest NOSH - 125,149
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.52 45.48 45.12 42.10 44.02 44.54 41.35 9.74%
EPS 3.40 3.26 3.43 3.66 5.00 5.79 5.29 -25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4171 0.408 0.3952 0.3723 0.3026 0.2825 0.2053 60.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.79 0.77 0.58 0.70 0.79 1.03 0.00 -
P/RPS 0.33 0.33 0.25 0.31 0.32 0.39 0.00 -
P/EPS 4.55 4.64 3.26 3.53 2.78 2.97 0.00 -
EY 22.00 21.56 30.69 28.35 35.97 33.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.28 0.35 0.46 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 04/09/06 30/05/06 28/02/06 23/11/05 - - - -
Price 0.75 0.80 0.65 0.67 0.00 0.00 0.00 -
P/RPS 0.31 0.35 0.28 0.29 0.00 0.00 0.00 -
P/EPS 4.32 4.82 3.65 3.38 0.00 0.00 0.00 -
EY 23.17 20.75 27.38 29.62 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.33 0.00 0.00 0.00 -

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