[MASTEEL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 781.82%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 312,934 300,310 285,031 195,705 264,282 154,111 106,824 19.59%
PBT 7,552 17,460 5,433 13,350 18,161 11,388 11,354 -6.56%
Tax -512 -1,265 -669 0 -1,430 0 0 -
NP 7,040 16,195 4,764 13,350 16,731 11,388 11,354 -7.65%
-
NP to SH 7,040 16,195 4,764 13,350 16,731 11,388 11,354 -7.65%
-
Tax Rate 6.78% 7.25% 12.31% 0.00% 7.87% 0.00% 0.00% -
Total Cost 305,894 284,115 280,267 182,355 247,551 142,723 95,470 21.39%
-
Net Worth 520,622 513,859 433,828 406,727 332,181 334,274 292,491 10.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 520,622 513,859 433,828 406,727 332,181 334,274 292,491 10.07%
NOSH 210,778 210,598 202,723 194,606 152,377 141,641 132,950 7.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.25% 5.39% 1.67% 6.82% 6.33% 7.39% 10.63% -
ROE 1.35% 3.15% 1.10% 3.28% 5.04% 3.41% 3.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 148.47 142.60 140.60 100.56 173.44 108.80 80.35 10.76%
EPS 3.34 7.69 2.35 6.86 10.98 8.04 8.54 -14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.44 2.14 2.09 2.18 2.36 2.20 1.94%
Adjusted Per Share Value based on latest NOSH - 194,606
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.18 43.36 41.15 28.26 38.16 22.25 15.42 19.60%
EPS 1.02 2.34 0.69 1.93 2.42 1.64 1.64 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7517 0.7419 0.6264 0.5872 0.4796 0.4826 0.4223 10.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.94 1.03 0.86 0.94 0.81 1.50 0.75 -
P/RPS 0.63 0.72 0.61 0.93 0.47 1.38 0.93 -6.27%
P/EPS 28.14 13.39 36.60 13.70 7.38 18.66 8.78 21.40%
EY 3.55 7.47 2.73 7.30 13.56 5.36 11.39 -17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.40 0.45 0.37 0.64 0.34 1.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 24/11/09 25/11/08 21/11/07 30/11/06 -
Price 0.86 1.05 1.07 0.98 0.69 1.52 0.94 -
P/RPS 0.58 0.74 0.76 0.97 0.40 1.40 1.17 -11.02%
P/EPS 25.75 13.65 45.53 14.29 6.28 18.91 11.01 15.19%
EY 3.88 7.32 2.20 7.00 15.91 5.29 9.09 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.50 0.47 0.32 0.64 0.43 -3.36%

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