[MASTEEL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 306,432 285,913 298,915 302,465 280,778 278,387 7.96%
PBT 23,304 24,840 33,946 39,352 35,908 34,649 -27.15%
Tax 0 0 0 0 0 0 -
NP 23,304 24,840 33,946 39,352 35,908 34,649 -27.15%
-
NP to SH 23,304 24,840 33,946 39,352 35,908 34,649 -27.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 283,128 261,073 264,969 263,113 244,870 243,738 12.70%
-
Net Worth 268,400 252,801 205,498 191,847 139,435 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 268,400 252,801 205,498 191,847 139,435 0 -
NOSH 130,927 125,149 119,475 113,519 80,598 66,850 71.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.60% 8.69% 11.36% 13.01% 12.79% 12.45% -
ROE 8.68% 9.83% 16.52% 20.51% 25.75% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 234.05 228.46 250.19 266.44 348.37 416.43 -36.88%
EPS 17.80 19.85 28.41 34.67 44.55 51.83 -57.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.02 1.72 1.69 1.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,519
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.24 41.28 43.16 43.67 40.54 40.19 7.96%
EPS 3.36 3.59 4.90 5.68 5.18 5.00 -27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3875 0.365 0.2967 0.277 0.2013 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.58 0.70 0.79 1.03 0.00 0.00 -
P/RPS 0.25 0.31 0.32 0.39 0.00 0.00 -
P/EPS 3.26 3.53 2.78 2.97 0.00 0.00 -
EY 30.69 28.35 35.97 33.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.46 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 28/02/06 23/11/05 - - - - -
Price 0.65 0.67 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.29 0.00 0.00 0.00 0.00 -
P/EPS 3.65 3.38 0.00 0.00 0.00 0.00 -
EY 27.38 29.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.00 0.00 0.00 0.00 -

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