[MASTEEL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -62.54%
YoY- -48.9%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 687,263 657,243 725,820 836,924 881,223 856,988 746,817 -5.37%
PBT -8,446 -13,211 -8,400 34,521 85,718 92,511 85,738 -
Tax -22 -377 -1,807 -4,823 -6,430 -6,053 -4,623 -97.14%
NP -8,468 -13,588 -10,207 29,698 79,288 86,458 81,115 -
-
NP to SH -8,468 -13,588 -10,207 29,698 79,288 86,458 81,115 -
-
Tax Rate - - - 13.97% 7.50% 6.54% 5.39% -
Total Cost 695,731 670,831 736,027 807,226 801,935 770,530 665,702 2.97%
-
Net Worth 416,434 406,727 391,599 399,068 363,851 332,181 408,817 1.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 416,434 406,727 391,599 399,068 363,851 332,181 408,817 1.23%
NOSH 194,595 194,606 193,861 194,667 164,638 152,377 146,006 21.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.23% -2.07% -1.41% 3.55% 9.00% 10.09% 10.86% -
ROE -2.03% -3.34% -2.61% 7.44% 21.79% 26.03% 19.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 353.18 337.73 374.40 429.92 535.25 562.41 511.50 -21.82%
EPS -4.35 -6.98 -5.27 15.26 48.16 56.74 55.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.09 2.02 2.05 2.21 2.18 2.80 -16.36%
Adjusted Per Share Value based on latest NOSH - 194,667
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.23 94.89 104.79 120.84 127.23 123.73 107.83 -5.37%
EPS -1.22 -1.96 -1.47 4.29 11.45 12.48 11.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.5872 0.5654 0.5762 0.5253 0.4796 0.5903 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.94 0.92 0.56 0.64 0.81 1.54 -
P/RPS 0.28 0.28 0.25 0.13 0.12 0.14 0.30 -4.48%
P/EPS -22.75 -13.46 -17.47 3.67 1.33 1.43 2.77 -
EY -4.40 -7.43 -5.72 27.24 75.25 70.05 36.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.46 0.27 0.29 0.37 0.55 -11.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 25/08/09 28/05/09 18/02/09 25/11/08 29/08/08 -
Price 1.10 0.98 0.96 0.94 0.61 0.69 1.02 -
P/RPS 0.31 0.29 0.26 0.22 0.11 0.12 0.20 33.82%
P/EPS -25.28 -14.04 -18.23 6.16 1.27 1.22 1.84 -
EY -3.96 -7.12 -5.48 16.23 78.95 82.23 54.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.48 0.46 0.28 0.32 0.36 26.05%

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