[MASTEEL] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 98.22%
YoY- 153.91%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 337,988 235,656 169,785 280,889 148,365 85,928 72,089 29.35%
PBT 15,393 8,263 -1,958 40,963 14,945 6,463 5,472 18.80%
Tax 86 -193 0 -3,016 0 0 0 -
NP 15,479 8,070 -1,958 37,947 14,945 6,463 5,472 18.91%
-
NP to SH 15,479 8,070 -1,958 37,947 14,945 6,463 5,472 18.91%
-
Tax Rate -0.56% 2.34% - 7.36% 0.00% 0.00% 0.00% -
Total Cost 322,509 227,586 171,743 242,942 133,420 79,465 66,617 30.04%
-
Net Worth 497,012 421,389 391,599 408,817 317,183 283,254 205,498 15.85%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 497,012 421,389 391,599 408,817 317,183 283,254 205,498 15.85%
NOSH 210,598 198,768 193,861 146,006 138,507 132,983 119,475 9.90%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.58% 3.42% -1.15% 13.51% 10.07% 7.52% 7.59% -
ROE 3.11% 1.92% -0.50% 9.28% 4.71% 2.28% 2.66% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 160.49 118.56 87.58 192.38 107.12 64.62 60.34 17.69%
EPS 7.35 4.06 -1.01 25.99 10.79 4.86 4.58 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.12 2.02 2.80 2.29 2.13 1.72 5.41%
Adjusted Per Share Value based on latest NOSH - 146,006
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 48.80 34.02 24.51 40.56 21.42 12.41 10.41 29.35%
EPS 2.23 1.17 -0.28 5.48 2.16 0.93 0.79 18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7176 0.6084 0.5654 0.5903 0.458 0.409 0.2967 15.85%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.26 0.88 0.92 1.54 1.34 0.79 0.79 -
P/RPS 0.79 0.74 1.05 0.80 1.25 1.22 1.31 -8.08%
P/EPS 17.14 21.67 -91.09 5.93 12.42 16.26 17.25 -0.10%
EY 5.83 4.61 -1.10 16.88 8.05 6.15 5.80 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.46 0.55 0.59 0.37 0.46 2.38%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 30/08/10 25/08/09 29/08/08 29/08/07 04/09/06 22/08/05 -
Price 1.02 0.85 0.96 1.02 1.26 0.75 0.67 -
P/RPS 0.64 0.72 1.10 0.53 1.18 1.16 1.11 -8.76%
P/EPS 13.88 20.94 -95.05 3.92 11.68 15.43 14.63 -0.87%
EY 7.21 4.78 -1.05 25.48 8.56 6.48 6.84 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.48 0.36 0.55 0.35 0.39 1.63%

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