[MASTEEL] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -23.36%
YoY- 120.64%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 191,686 161,666 137,431 97,337 74,310 53,823 51,400 24.50%
PBT 10,608 5,843 12,636 8,702 3,944 5,521 4,221 16.58%
Tax -22 -377 0 0 0 0 0 -
NP 10,586 5,466 12,636 8,702 3,944 5,521 4,221 16.54%
-
NP to SH 10,586 5,466 12,636 8,702 3,944 5,521 4,221 16.54%
-
Tax Rate 0.21% 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 181,100 156,200 124,795 88,635 70,366 48,302 47,179 25.10%
-
Net Worth 416,434 363,851 353,982 300,667 268,400 139,435 135,554 20.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 416,434 363,851 353,982 300,667 268,400 139,435 135,554 20.54%
NOSH 194,595 164,638 145,074 133,038 130,927 80,598 48,240 26.14%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.52% 3.38% 9.19% 8.94% 5.31% 10.26% 8.21% -
ROE 2.54% 1.50% 3.57% 2.89% 1.47% 3.96% 3.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 98.50 98.19 94.73 73.16 56.76 66.78 106.55 -1.29%
EPS 5.44 3.32 8.71 6.54 3.01 6.85 8.75 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.21 2.44 2.26 2.05 1.73 2.81 -4.43%
Adjusted Per Share Value based on latest NOSH - 133,038
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.68 23.34 19.84 14.05 10.73 7.77 7.42 24.51%
EPS 1.53 0.79 1.82 1.26 0.57 0.80 0.61 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.5253 0.5111 0.4341 0.3875 0.2013 0.1957 20.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.99 0.64 1.68 1.03 0.58 0.00 0.00 -
P/RPS 1.01 0.65 1.77 1.41 1.02 0.00 0.00 -
P/EPS 18.20 19.28 19.29 15.75 19.25 0.00 0.00 -
EY 5.49 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 0.00 -
P/NAPS 0.46 0.29 0.69 0.46 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 18/02/09 29/02/08 28/02/07 28/02/06 25/02/05 - -
Price 1.10 0.61 1.54 1.20 0.65 1.13 0.00 -
P/RPS 1.12 0.62 1.63 1.64 1.15 1.69 0.00 -
P/EPS 20.22 18.37 17.68 18.35 21.58 16.50 0.00 -
EY 4.95 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 0.00 -
P/NAPS 0.51 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