[MASTEEL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.42%
YoY- 52.23%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 856,988 746,817 614,293 547,971 507,877 460,590 398,153 66.47%
PBT 92,511 85,738 59,720 45,682 41,748 41,714 33,232 97.52%
Tax -6,053 -4,623 -1,607 0 0 0 0 -
NP 86,458 81,115 58,113 45,682 41,748 41,714 33,232 88.83%
-
NP to SH 86,458 81,115 58,113 45,682 41,748 41,714 33,232 88.83%
-
Tax Rate 6.54% 5.39% 2.69% 0.00% 0.00% 0.00% 0.00% -
Total Cost 770,530 665,702 556,180 502,289 466,129 418,876 364,921 64.36%
-
Net Worth 332,181 408,817 375,286 353,982 334,274 317,183 295,804 8.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 332,181 408,817 375,286 353,982 334,274 317,183 295,804 8.01%
NOSH 152,377 146,006 146,025 145,074 141,641 138,507 135,070 8.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.09% 10.86% 9.46% 8.34% 8.22% 9.06% 8.35% -
ROE 26.03% 19.84% 15.48% 12.91% 12.49% 13.15% 11.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 562.41 511.50 420.67 377.72 358.56 332.54 294.77 53.65%
EPS 56.74 55.56 39.80 31.49 29.47 30.12 24.60 74.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.80 2.57 2.44 2.36 2.29 2.19 -0.30%
Adjusted Per Share Value based on latest NOSH - 145,074
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 126.25 110.02 90.50 80.73 74.82 67.86 58.66 66.46%
EPS 12.74 11.95 8.56 6.73 6.15 6.15 4.90 88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.6023 0.5529 0.5215 0.4925 0.4673 0.4358 8.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.81 1.54 1.40 1.68 1.50 1.34 1.25 -
P/RPS 0.14 0.30 0.33 0.44 0.42 0.40 0.42 -51.82%
P/EPS 1.43 2.77 3.52 5.34 5.09 4.45 5.08 -56.94%
EY 70.05 36.08 28.43 18.74 19.65 22.48 19.68 132.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.55 0.54 0.69 0.64 0.59 0.57 -24.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 30/05/07 -
Price 0.69 1.02 1.82 1.54 1.52 1.26 1.27 -
P/RPS 0.12 0.20 0.43 0.41 0.42 0.38 0.43 -57.19%
P/EPS 1.22 1.84 4.57 4.89 5.16 4.18 5.16 -61.66%
EY 82.23 54.47 21.87 20.45 19.39 23.90 19.37 161.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.71 0.63 0.64 0.55 0.58 -32.65%

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