[MASTEEL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.68%
YoY- -110.68%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 904,494 815,168 749,297 687,263 657,243 725,820 836,924 5.30%
PBT 31,002 38,919 28,698 -8,446 -13,211 -8,400 34,521 -6.91%
Tax -1,230 -561 -368 -22 -377 -1,807 -4,823 -59.75%
NP 29,772 38,358 28,330 -8,468 -13,588 -10,207 29,698 0.16%
-
NP to SH 29,772 38,358 28,330 -8,468 -13,588 -10,207 29,698 0.16%
-
Tax Rate 3.97% 1.44% 1.28% - - - 13.97% -
Total Cost 874,722 776,810 720,967 695,731 670,831 736,027 807,226 5.49%
-
Net Worth 433,828 421,389 413,074 416,434 406,727 391,599 399,068 5.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 433,828 421,389 413,074 416,434 406,727 391,599 399,068 5.72%
NOSH 202,723 198,768 194,846 194,595 194,606 193,861 194,667 2.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.29% 4.71% 3.78% -1.23% -2.07% -1.41% 3.55% -
ROE 6.86% 9.10% 6.86% -2.03% -3.34% -2.61% 7.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 446.17 410.11 384.56 353.18 337.73 374.40 429.92 2.50%
EPS 14.69 19.30 14.54 -4.35 -6.98 -5.27 15.26 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.12 2.12 2.14 2.09 2.02 2.05 2.90%
Adjusted Per Share Value based on latest NOSH - 194,595
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 133.25 120.09 110.39 101.25 96.83 106.93 123.30 5.30%
EPS 4.39 5.65 4.17 -1.25 -2.00 -1.50 4.38 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6391 0.6208 0.6086 0.6135 0.5992 0.5769 0.5879 5.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.86 0.88 1.06 0.99 0.94 0.92 0.56 -
P/RPS 0.19 0.21 0.28 0.28 0.28 0.25 0.13 28.75%
P/EPS 5.86 4.56 7.29 -22.75 -13.46 -17.47 3.67 36.57%
EY 17.08 21.93 13.72 -4.40 -7.43 -5.72 27.24 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.50 0.46 0.45 0.46 0.27 29.92%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 23/02/10 24/11/09 25/08/09 28/05/09 -
Price 1.07 0.85 0.94 1.10 0.98 0.96 0.94 -
P/RPS 0.24 0.21 0.24 0.31 0.29 0.26 0.22 5.96%
P/EPS 7.29 4.40 6.47 -25.28 -14.04 -18.23 6.16 11.87%
EY 13.73 22.70 15.47 -3.96 -7.12 -5.48 16.23 -10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.44 0.51 0.47 0.48 0.46 5.71%

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