[MASTEEL] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.68%
YoY- 52.23%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,004,786 687,263 881,224 547,972 362,228 306,432 280,810 23.66%
PBT 29,997 -8,542 85,730 46,179 30,009 23,304 35,950 -2.97%
Tax -1,903 450 -6,429 -497 0 0 0 -
NP 28,094 -8,092 79,301 45,682 30,009 23,304 35,950 -4.02%
-
NP to SH 28,094 -8,092 79,301 45,682 30,009 23,304 35,950 -4.02%
-
Tax Rate 6.34% - 7.50% 1.08% 0.00% 0.00% 0.00% -
Total Cost 976,692 695,355 801,923 502,290 332,219 283,128 244,860 25.91%
-
Net Worth 469,599 416,586 363,766 352,404 301,949 268,654 139,478 22.41%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,792 4,866 4,938 3,045 1,995 1,965 - -
Div Payout % 9.94% 0.00% 6.23% 6.67% 6.65% 8.44% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 469,599 416,586 363,766 352,404 301,949 268,654 139,478 22.41%
NOSH 206,872 194,666 164,600 145,022 133,017 131,051 80,623 16.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.80% -1.18% 9.00% 8.34% 8.28% 7.60% 12.80% -
ROE 5.98% -1.94% 21.80% 12.96% 9.94% 8.67% 25.77% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 485.70 353.05 535.37 377.85 272.32 233.83 348.30 5.69%
EPS 13.58 -4.35 40.74 31.50 22.56 17.78 44.59 -17.96%
DPS 1.35 2.50 3.00 2.10 1.50 1.50 0.00 -
NAPS 2.27 2.14 2.21 2.43 2.27 2.05 1.73 4.62%
Adjusted Per Share Value based on latest NOSH - 145,074
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 148.03 101.25 129.82 80.73 53.36 45.14 41.37 23.66%
EPS 4.14 -1.19 11.68 6.73 4.42 3.43 5.30 -4.03%
DPS 0.41 0.72 0.73 0.45 0.29 0.29 0.00 -
NAPS 0.6918 0.6137 0.5359 0.5192 0.4448 0.3958 0.2055 22.41%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.15 0.99 0.64 1.68 1.03 0.58 0.00 -
P/RPS 0.24 0.28 0.12 0.44 0.38 0.25 0.00 -
P/EPS 8.47 -23.82 1.33 5.33 4.57 3.26 0.00 -
EY 11.81 -4.20 75.28 18.75 21.90 30.66 0.00 -
DY 1.17 2.53 4.69 1.25 1.46 2.59 0.00 -
P/NAPS 0.51 0.46 0.29 0.69 0.45 0.28 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 18/02/09 29/02/08 28/02/07 28/02/06 25/02/05 -
Price 1.25 1.10 0.61 1.54 1.20 0.65 1.13 -
P/RPS 0.26 0.31 0.11 0.41 0.44 0.28 0.32 -3.39%
P/EPS 9.20 -26.46 1.27 4.89 5.32 3.66 2.53 23.99%
EY 10.86 -3.78 78.98 20.45 18.80 27.36 39.46 -19.34%
DY 1.08 2.27 4.92 1.36 1.25 2.31 0.00 -
P/NAPS 0.55 0.51 0.28 0.63 0.53 0.32 0.65 -2.74%

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