[MASTEEL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.63%
YoY- 28.77%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 687,263 881,224 547,972 362,228 306,432 280,810 242,405 18.94%
PBT -8,542 85,730 46,179 30,009 23,304 35,950 19,634 -
Tax 450 -6,429 -497 0 0 0 0 -
NP -8,092 79,301 45,682 30,009 23,304 35,950 19,634 -
-
NP to SH -8,092 79,301 45,682 30,009 23,304 35,950 19,634 -
-
Tax Rate - 7.50% 1.08% 0.00% 0.00% 0.00% 0.00% -
Total Cost 695,355 801,923 502,290 332,219 283,128 244,860 222,771 20.86%
-
Net Worth 416,586 363,766 352,404 301,949 268,654 139,478 135,589 20.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,866 4,938 3,045 1,995 1,965 - - -
Div Payout % 0.00% 6.23% 6.67% 6.65% 8.44% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 416,586 363,766 352,404 301,949 268,654 139,478 135,589 20.55%
NOSH 194,666 164,600 145,022 133,017 131,051 80,623 48,252 26.14%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -1.18% 9.00% 8.34% 8.28% 7.60% 12.80% 8.10% -
ROE -1.94% 21.80% 12.96% 9.94% 8.67% 25.77% 14.48% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 353.05 535.37 377.85 272.32 233.83 348.30 502.37 -5.70%
EPS -4.35 40.74 31.50 22.56 17.78 44.59 40.69 -
DPS 2.50 3.00 2.10 1.50 1.50 0.00 0.00 -
NAPS 2.14 2.21 2.43 2.27 2.05 1.73 2.81 -4.43%
Adjusted Per Share Value based on latest NOSH - 133,038
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 101.25 129.82 80.73 53.36 45.14 41.37 35.71 18.95%
EPS -1.19 11.68 6.73 4.42 3.43 5.30 2.89 -
DPS 0.72 0.73 0.45 0.29 0.29 0.00 0.00 -
NAPS 0.6137 0.5359 0.5192 0.4448 0.3958 0.2055 0.1998 20.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.99 0.64 1.68 1.03 0.58 0.00 0.00 -
P/RPS 0.28 0.12 0.44 0.38 0.25 0.00 0.00 -
P/EPS -23.82 1.33 5.33 4.57 3.26 0.00 0.00 -
EY -4.20 75.28 18.75 21.90 30.66 0.00 0.00 -
DY 2.53 4.69 1.25 1.46 2.59 0.00 0.00 -
P/NAPS 0.46 0.29 0.69 0.45 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 18/02/09 29/02/08 28/02/07 28/02/06 25/02/05 - -
Price 1.10 0.61 1.54 1.20 0.65 1.13 0.00 -
P/RPS 0.31 0.11 0.41 0.44 0.28 0.32 0.00 -
P/EPS -26.46 1.27 4.89 5.32 3.66 2.53 0.00 -
EY -3.78 78.98 20.45 18.80 27.36 39.46 0.00 -
DY 2.27 4.92 1.36 1.25 2.31 0.00 0.00 -
P/NAPS 0.51 0.28 0.63 0.53 0.32 0.65 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