[MASTEEL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.29%
YoY- 73.57%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 657,243 725,820 836,924 881,223 856,988 746,817 614,293 4.60%
PBT -13,211 -8,400 34,521 85,718 92,511 85,738 59,720 -
Tax -377 -1,807 -4,823 -6,430 -6,053 -4,623 -1,607 -61.92%
NP -13,588 -10,207 29,698 79,288 86,458 81,115 58,113 -
-
NP to SH -13,588 -10,207 29,698 79,288 86,458 81,115 58,113 -
-
Tax Rate - - 13.97% 7.50% 6.54% 5.39% 2.69% -
Total Cost 670,831 736,027 807,226 801,935 770,530 665,702 556,180 13.29%
-
Net Worth 406,727 391,599 399,068 363,851 332,181 408,817 375,286 5.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 406,727 391,599 399,068 363,851 332,181 408,817 375,286 5.50%
NOSH 194,606 193,861 194,667 164,638 152,377 146,006 146,025 21.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.07% -1.41% 3.55% 9.00% 10.09% 10.86% 9.46% -
ROE -3.34% -2.61% 7.44% 21.79% 26.03% 19.84% 15.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 337.73 374.40 429.92 535.25 562.41 511.50 420.67 -13.60%
EPS -6.98 -5.27 15.26 48.16 56.74 55.56 39.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.02 2.05 2.21 2.18 2.80 2.57 -12.86%
Adjusted Per Share Value based on latest NOSH - 164,638
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.89 104.79 120.84 127.23 123.73 107.83 88.69 4.60%
EPS -1.96 -1.47 4.29 11.45 12.48 11.71 8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5872 0.5654 0.5762 0.5253 0.4796 0.5903 0.5418 5.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.92 0.56 0.64 0.81 1.54 1.40 -
P/RPS 0.28 0.25 0.13 0.12 0.14 0.30 0.33 -10.36%
P/EPS -13.46 -17.47 3.67 1.33 1.43 2.77 3.52 -
EY -7.43 -5.72 27.24 75.25 70.05 36.08 28.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.27 0.29 0.37 0.55 0.54 -11.43%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 28/05/09 18/02/09 25/11/08 29/08/08 02/06/08 -
Price 0.98 0.96 0.94 0.61 0.69 1.02 1.82 -
P/RPS 0.29 0.26 0.22 0.11 0.12 0.20 0.43 -23.07%
P/EPS -14.04 -18.23 6.16 1.27 1.22 1.84 4.57 -
EY -7.12 -5.48 16.23 78.95 82.23 54.47 21.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.46 0.28 0.32 0.36 0.71 -24.02%

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