[MASTEEL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 413.99%
YoY- 120.86%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,320,160 1,359,680 1,113,648 768,484 520,348 697,544 432,256 20.43%
PBT 15,104 -19,524 27,096 26,792 -121,784 83,004 26,852 -9.13%
Tax -904 0 -2,332 -1,384 0 -6,428 0 -
NP 14,200 -19,524 24,764 25,408 -121,784 76,576 26,852 -10.06%
-
NP to SH 14,200 -19,524 24,764 25,408 -121,784 76,576 26,852 -10.06%
-
Tax Rate 5.99% - 8.61% 5.17% - 7.74% 0.00% -
Total Cost 1,305,960 1,379,204 1,088,884 743,076 642,132 620,968 405,404 21.50%
-
Net Worth 529,233 494,411 484,329 413,074 399,068 375,286 295,804 10.17%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 529,233 494,411 484,329 413,074 399,068 375,286 295,804 10.17%
NOSH 217,791 210,387 210,578 194,846 194,667 146,025 135,070 8.28%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.08% -1.44% 2.22% 3.31% -23.40% 10.98% 6.21% -
ROE 2.68% -3.95% 5.11% 6.15% -30.52% 20.40% 9.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 606.16 646.27 528.85 394.40 267.30 477.69 320.02 11.22%
EPS 6.52 -9.28 11.76 13.04 -62.56 52.44 19.88 -16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.35 2.30 2.12 2.05 2.57 2.19 1.74%
Adjusted Per Share Value based on latest NOSH - 194,846
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 194.49 200.31 164.07 113.22 76.66 102.76 63.68 20.43%
EPS 2.09 -2.88 3.65 3.74 -17.94 11.28 3.96 -10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7797 0.7284 0.7135 0.6086 0.5879 0.5529 0.4358 10.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.805 1.03 1.23 1.06 0.56 1.40 1.25 -
P/RPS 0.13 0.16 0.23 0.27 0.21 0.29 0.39 -16.71%
P/EPS 12.35 -11.10 10.46 8.13 -0.90 2.67 6.29 11.89%
EY 8.10 -9.01 9.56 12.30 -111.71 37.46 15.90 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.53 0.50 0.27 0.54 0.57 -8.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 27/05/11 31/05/10 28/05/09 02/06/08 30/05/07 -
Price 0.93 1.00 1.28 0.94 0.94 1.82 1.27 -
P/RPS 0.15 0.15 0.24 0.24 0.35 0.38 0.40 -15.06%
P/EPS 14.26 -10.78 10.88 7.21 -1.50 3.47 6.39 14.30%
EY 7.01 -9.28 9.19 13.87 -66.55 28.81 15.65 -12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.56 0.44 0.46 0.71 0.58 -6.79%

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