[MASTEEL] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 93.57%
YoY- -105.16%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 344,127 337,988 235,656 169,785 280,889 148,365 85,928 25.99%
PBT 18,883 15,393 8,263 -1,958 40,963 14,945 6,463 19.54%
Tax 108 86 -193 0 -3,016 0 0 -
NP 18,991 15,479 8,070 -1,958 37,947 14,945 6,463 19.65%
-
NP to SH 18,991 15,479 8,070 -1,958 37,947 14,945 6,463 19.65%
-
Tax Rate -0.57% -0.56% 2.34% - 7.36% 0.00% 0.00% -
Total Cost 325,136 322,509 227,586 171,743 242,942 133,420 79,465 26.44%
-
Net Worth 511,620 497,012 421,389 391,599 408,817 317,183 283,254 10.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 511,620 497,012 421,389 391,599 408,817 317,183 283,254 10.34%
NOSH 210,543 210,598 198,768 193,861 146,006 138,507 132,983 7.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.52% 4.58% 3.42% -1.15% 13.51% 10.07% 7.52% -
ROE 3.71% 3.11% 1.92% -0.50% 9.28% 4.71% 2.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 163.45 160.49 118.56 87.58 192.38 107.12 64.62 16.71%
EPS 9.02 7.35 4.06 -1.01 25.99 10.79 4.86 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.36 2.12 2.02 2.80 2.29 2.13 2.21%
Adjusted Per Share Value based on latest NOSH - 193,861
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.69 48.80 34.02 24.51 40.56 21.42 12.41 25.98%
EPS 2.74 2.23 1.17 -0.28 5.48 2.16 0.93 19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7387 0.7176 0.6084 0.5654 0.5903 0.458 0.409 10.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.00 1.26 0.88 0.92 1.54 1.34 0.79 -
P/RPS 0.61 0.79 0.74 1.05 0.80 1.25 1.22 -10.90%
P/EPS 11.09 17.14 21.67 -91.09 5.93 12.42 16.26 -6.17%
EY 9.02 5.83 4.61 -1.10 16.88 8.05 6.15 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.42 0.46 0.55 0.59 0.37 1.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 30/08/10 25/08/09 29/08/08 29/08/07 04/09/06 -
Price 0.95 1.02 0.85 0.96 1.02 1.26 0.75 -
P/RPS 0.58 0.64 0.72 1.10 0.53 1.18 1.16 -10.90%
P/EPS 10.53 13.88 20.94 -95.05 3.92 11.68 15.43 -6.16%
EY 9.49 7.21 4.78 -1.05 25.48 8.56 6.48 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.40 0.48 0.36 0.55 0.35 1.81%

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