[MASTEEL] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -57.18%
YoY- -28.56%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 161,666 137,431 97,337 74,310 53,823 51,400 25.72%
PBT 5,843 12,636 8,702 3,944 5,521 4,221 6.71%
Tax -377 0 0 0 0 0 -
NP 5,466 12,636 8,702 3,944 5,521 4,221 5.29%
-
NP to SH 5,466 12,636 8,702 3,944 5,521 4,221 5.29%
-
Tax Rate 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 156,200 124,795 88,635 70,366 48,302 47,179 27.02%
-
Net Worth 363,851 353,982 300,667 268,400 139,435 135,554 21.80%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 363,851 353,982 300,667 268,400 139,435 135,554 21.80%
NOSH 164,638 145,074 133,038 130,927 80,598 48,240 27.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.38% 9.19% 8.94% 5.31% 10.26% 8.21% -
ROE 1.50% 3.57% 2.89% 1.47% 3.96% 3.11% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 98.19 94.73 73.16 56.76 66.78 106.55 -1.61%
EPS 3.32 8.71 6.54 3.01 6.85 8.75 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.44 2.26 2.05 1.73 2.81 -4.68%
Adjusted Per Share Value based on latest NOSH - 130,927
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.34 19.84 14.05 10.73 7.77 7.42 25.72%
EPS 0.79 1.82 1.26 0.57 0.80 0.61 5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.5111 0.4341 0.3875 0.2013 0.1957 21.80%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.64 1.68 1.03 0.58 0.00 0.00 -
P/RPS 0.65 1.77 1.41 1.02 0.00 0.00 -
P/EPS 19.28 19.29 15.75 19.25 0.00 0.00 -
EY 5.19 5.18 6.35 5.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.69 0.46 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/02/09 29/02/08 28/02/07 28/02/06 25/02/05 - -
Price 0.61 1.54 1.20 0.65 1.13 0.00 -
P/RPS 0.62 1.63 1.64 1.15 1.69 0.00 -
P/EPS 18.37 17.68 18.35 21.58 16.50 0.00 -
EY 5.44 5.66 5.45 4.63 6.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.63 0.53 0.32 0.65 0.00 -

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