[MASTEEL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.21%
YoY- 74.87%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 881,223 856,988 746,817 614,293 547,971 507,877 460,590 53.81%
PBT 85,718 92,511 85,738 59,720 45,682 41,748 41,714 61.27%
Tax -6,430 -6,053 -4,623 -1,607 0 0 0 -
NP 79,288 86,458 81,115 58,113 45,682 41,748 41,714 53.14%
-
NP to SH 79,288 86,458 81,115 58,113 45,682 41,748 41,714 53.14%
-
Tax Rate 7.50% 6.54% 5.39% 2.69% 0.00% 0.00% 0.00% -
Total Cost 801,935 770,530 665,702 556,180 502,289 466,129 418,876 53.87%
-
Net Worth 363,851 332,181 408,817 375,286 353,982 334,274 317,183 9.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,851 332,181 408,817 375,286 353,982 334,274 317,183 9.53%
NOSH 164,638 152,377 146,006 146,025 145,074 141,641 138,507 12.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.00% 10.09% 10.86% 9.46% 8.34% 8.22% 9.06% -
ROE 21.79% 26.03% 19.84% 15.48% 12.91% 12.49% 13.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 535.25 562.41 511.50 420.67 377.72 358.56 332.54 37.14%
EPS 48.16 56.74 55.56 39.80 31.49 29.47 30.12 36.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.80 2.57 2.44 2.36 2.29 -2.33%
Adjusted Per Share Value based on latest NOSH - 146,025
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.82 126.25 110.02 90.50 80.73 74.82 67.86 53.80%
EPS 11.68 12.74 11.95 8.56 6.73 6.15 6.15 53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.4894 0.6023 0.5529 0.5215 0.4925 0.4673 9.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.81 1.54 1.40 1.68 1.50 1.34 -
P/RPS 0.12 0.14 0.30 0.33 0.44 0.42 0.40 -55.02%
P/EPS 1.33 1.43 2.77 3.52 5.34 5.09 4.45 -55.13%
EY 75.25 70.05 36.08 28.43 18.74 19.65 22.48 122.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.55 0.54 0.69 0.64 0.59 -37.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 -
Price 0.61 0.69 1.02 1.82 1.54 1.52 1.26 -
P/RPS 0.11 0.12 0.20 0.43 0.41 0.42 0.38 -56.07%
P/EPS 1.27 1.22 1.84 4.57 4.89 5.16 4.18 -54.64%
EY 78.95 82.23 54.47 21.87 20.45 19.39 23.90 121.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.36 0.71 0.63 0.64 0.55 -36.11%

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