[MASTEEL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.27%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 460,590 398,153 362,228 339,201 322,691 308,852 306,432 31.31%
PBT 41,714 33,232 30,009 25,251 23,108 22,117 23,304 47.58%
Tax 0 0 0 0 0 0 0 -
NP 41,714 33,232 30,009 25,251 23,108 22,117 23,304 47.58%
-
NP to SH 41,714 33,232 30,009 25,251 23,108 22,117 23,304 47.58%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 418,876 364,921 332,219 313,950 299,583 286,735 283,128 29.93%
-
Net Worth 317,183 295,804 300,667 292,491 283,254 277,068 268,400 11.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 317,183 295,804 300,667 292,491 283,254 277,068 268,400 11.81%
NOSH 138,507 135,070 133,038 132,950 132,983 133,206 130,927 3.83%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.06% 8.35% 8.28% 7.44% 7.16% 7.16% 7.60% -
ROE 13.15% 11.23% 9.98% 8.63% 8.16% 7.98% 8.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 332.54 294.77 272.27 255.13 242.65 231.86 234.05 26.46%
EPS 30.12 24.60 22.56 18.99 17.38 16.60 17.80 42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.19 2.26 2.20 2.13 2.08 2.05 7.68%
Adjusted Per Share Value based on latest NOSH - 132,950
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.50 57.49 52.30 48.97 46.59 44.59 44.24 31.31%
EPS 6.02 4.80 4.33 3.65 3.34 3.19 3.36 47.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4271 0.4341 0.4223 0.409 0.40 0.3875 11.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.25 1.03 0.75 0.79 0.77 0.58 -
P/RPS 0.40 0.42 0.38 0.29 0.33 0.33 0.25 36.91%
P/EPS 4.45 5.08 4.57 3.95 4.55 4.64 3.26 23.12%
EY 22.48 19.68 21.90 25.32 22.00 21.56 30.69 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.46 0.34 0.37 0.37 0.28 64.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 30/05/06 28/02/06 -
Price 1.26 1.27 1.20 0.94 0.75 0.80 0.65 -
P/RPS 0.38 0.43 0.44 0.37 0.31 0.35 0.28 22.64%
P/EPS 4.18 5.16 5.32 4.95 4.32 4.82 3.65 9.48%
EY 23.90 19.37 18.80 20.21 23.17 20.75 27.38 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.53 0.43 0.35 0.38 0.32 43.62%

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