[MASTEEL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.53%
YoY- 144.51%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,344,598 1,368,094 1,232,800 855,556 599,744 910,550 512,858 17.40%
PBT 29,266 28,004 44,334 29,924 -64,808 123,428 43,316 -6.32%
Tax -1,912 216 -994 -1,078 0 -9,244 0 -
NP 27,354 28,220 43,340 28,846 -64,808 114,184 43,316 -7.36%
-
NP to SH 27,354 28,220 43,340 28,846 -64,808 114,184 43,316 -7.36%
-
Tax Rate 6.53% -0.77% 2.24% 3.60% - 7.49% 0.00% -
Total Cost 1,317,244 1,339,874 1,189,460 826,710 664,552 796,366 469,542 18.74%
-
Net Worth 537,077 511,750 496,999 421,167 393,129 408,842 317,115 9.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,174 - - 3,973 9,730 8,760 5,816 -15.11%
Div Payout % 7.95% - - 13.77% 0.00% 7.67% 13.43% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 537,077 511,750 496,999 421,167 393,129 408,842 317,115 9.16%
NOSH 217,440 210,597 210,592 198,663 194,618 146,015 138,478 7.80%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.03% 2.06% 3.52% 3.37% -10.81% 12.54% 8.45% -
ROE 5.09% 5.51% 8.72% 6.85% -16.49% 27.93% 13.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 618.38 649.63 585.40 430.65 308.16 623.60 370.35 8.91%
EPS 12.58 13.40 20.58 14.52 -33.30 78.20 31.28 -14.07%
DPS 1.00 0.00 0.00 2.00 5.00 6.00 4.20 -21.25%
NAPS 2.47 2.43 2.36 2.12 2.02 2.80 2.29 1.26%
Adjusted Per Share Value based on latest NOSH - 198,768
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 198.09 201.55 181.62 126.04 88.36 134.14 75.56 17.40%
EPS 4.03 4.16 6.38 4.25 -9.55 16.82 6.38 -7.36%
DPS 0.32 0.00 0.00 0.59 1.43 1.29 0.86 -15.17%
NAPS 0.7912 0.7539 0.7322 0.6205 0.5792 0.6023 0.4672 9.16%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.01 1.00 1.26 0.88 0.92 1.54 1.34 -
P/RPS 0.16 0.15 0.22 0.20 0.30 0.25 0.36 -12.63%
P/EPS 8.03 7.46 6.12 6.06 -2.76 1.97 4.28 11.04%
EY 12.46 13.40 16.33 16.50 -36.20 50.78 23.34 -9.92%
DY 0.99 0.00 0.00 2.27 5.43 3.90 3.13 -17.44%
P/NAPS 0.41 0.41 0.53 0.42 0.46 0.55 0.59 -5.88%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 24/08/11 30/08/10 25/08/09 29/08/08 29/08/07 -
Price 0.925 0.95 1.02 0.85 0.96 1.02 1.26 -
P/RPS 0.15 0.15 0.17 0.20 0.31 0.16 0.34 -12.73%
P/EPS 7.35 7.09 4.96 5.85 -2.88 1.30 4.03 10.52%
EY 13.60 14.11 20.18 17.08 -34.69 76.67 24.83 -9.53%
DY 1.08 0.00 0.00 2.35 5.21 5.88 3.33 -17.09%
P/NAPS 0.37 0.39 0.43 0.40 0.48 0.36 0.55 -6.38%

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