[MASTEEL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.5%
YoY- -16.2%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 910,550 512,858 316,134 283,616 247,342 38.48%
PBT 123,428 43,316 19,906 20,298 24,222 50.20%
Tax -9,244 0 0 0 0 -
NP 114,184 43,316 19,906 20,298 24,222 47.31%
-
NP to SH 114,184 43,316 19,906 20,298 24,222 47.31%
-
Tax Rate 7.49% 0.00% 0.00% 0.00% 0.00% -
Total Cost 796,366 469,542 296,228 263,318 223,120 37.41%
-
Net Worth 408,842 317,115 283,421 205,368 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,760 5,816 3,991 - - -
Div Payout % 7.67% 13.43% 20.05% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 408,842 317,115 283,421 205,368 0 -
NOSH 146,015 138,478 133,061 119,399 54,850 27.71%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.54% 8.45% 6.30% 7.16% 9.79% -
ROE 27.93% 13.66% 7.02% 9.88% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 623.60 370.35 237.58 237.53 450.94 8.43%
EPS 78.20 31.28 14.96 17.00 44.16 15.34%
DPS 6.00 4.20 3.00 0.00 0.00 -
NAPS 2.80 2.29 2.13 1.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,475
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 134.08 75.52 46.55 41.76 36.42 38.48%
EPS 16.81 6.38 2.93 2.99 3.57 47.26%
DPS 1.29 0.86 0.59 0.00 0.00 -
NAPS 0.602 0.467 0.4173 0.3024 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 1.54 1.34 0.79 0.79 0.00 -
P/RPS 0.25 0.36 0.33 0.33 0.00 -
P/EPS 1.97 4.28 5.28 4.65 0.00 -
EY 50.78 23.34 18.94 21.52 0.00 -
DY 3.90 3.13 3.80 0.00 0.00 -
P/NAPS 0.55 0.59 0.37 0.46 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/08/08 29/08/07 04/09/06 22/08/05 - -
Price 1.02 1.26 0.75 0.67 0.00 -
P/RPS 0.16 0.34 0.32 0.28 0.00 -
P/EPS 1.30 4.03 5.01 3.94 0.00 -
EY 76.67 24.83 19.95 25.37 0.00 -
DY 5.88 3.33 4.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.35 0.39 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