[MASTEEL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -5.36%
YoY- 432.74%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,208,687 1,193,408 1,091,076 1,004,785 904,494 815,168 749,297 37.50%
PBT 49,313 37,286 30,156 30,080 31,002 38,919 28,698 43.41%
Tax -2,458 -1,862 -2,141 -1,904 -1,230 -561 -368 254.25%
NP 46,855 35,424 28,015 28,176 29,772 38,358 28,330 39.81%
-
NP to SH 46,855 35,424 28,015 28,176 29,772 38,358 28,330 39.81%
-
Tax Rate 4.98% 4.99% 7.10% 6.33% 3.97% 1.44% 1.28% -
Total Cost 1,161,832 1,157,984 1,063,061 976,609 874,722 776,810 720,967 37.41%
-
Net Worth 513,859 497,012 484,329 469,133 433,828 421,389 413,074 15.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 513,859 497,012 484,329 469,133 433,828 421,389 413,074 15.65%
NOSH 210,598 210,598 210,578 206,666 202,723 198,768 194,846 5.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.88% 2.97% 2.57% 2.80% 3.29% 4.71% 3.78% -
ROE 9.12% 7.13% 5.78% 6.01% 6.86% 9.10% 6.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 573.93 566.67 518.13 486.19 446.17 410.11 384.56 30.56%
EPS 22.25 16.82 13.30 13.63 14.69 19.30 14.54 32.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.36 2.30 2.27 2.14 2.12 2.12 9.81%
Adjusted Per Share Value based on latest NOSH - 206,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 174.51 172.31 157.53 145.07 130.59 117.70 108.18 37.50%
EPS 6.76 5.11 4.04 4.07 4.30 5.54 4.09 39.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7419 0.7176 0.6993 0.6773 0.6264 0.6084 0.5964 15.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.03 1.26 1.23 1.15 0.86 0.88 1.06 -
P/RPS 0.18 0.22 0.24 0.24 0.19 0.21 0.28 -25.49%
P/EPS 4.63 7.49 9.25 8.44 5.86 4.56 7.29 -26.09%
EY 21.60 13.35 10.82 11.86 17.08 21.93 13.72 35.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.53 0.51 0.40 0.42 0.50 -10.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 27/05/11 24/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.05 1.02 1.28 1.25 1.07 0.85 0.94 -
P/RPS 0.18 0.18 0.25 0.26 0.24 0.21 0.24 -17.43%
P/EPS 4.72 6.06 9.62 9.17 7.29 4.40 6.47 -18.94%
EY 21.19 16.49 10.39 10.91 13.73 22.70 15.47 23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.56 0.55 0.50 0.40 0.44 -1.51%

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