[MASTEEL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.7%
YoY- 93.67%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 315,209 336,655 291,977 191,686 161,666 137,431 97,337 21.61%
PBT 2,882 -14,544 9,686 10,608 5,843 12,636 8,702 -16.80%
Tax -152 1,214 -696 -22 -377 0 0 -
NP 2,730 -13,330 8,990 10,586 5,466 12,636 8,702 -17.55%
-
NP to SH 2,730 -13,330 8,990 10,586 5,466 12,636 8,702 -17.55%
-
Tax Rate 5.27% - 7.19% 0.21% 6.45% 0.00% 0.00% -
Total Cost 312,479 349,985 282,987 181,100 156,200 124,795 88,635 23.34%
-
Net Worth 510,023 499,085 469,133 416,434 363,851 353,982 300,667 9.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,116 - - - - - - -
Div Payout % 77.52% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 510,023 499,085 469,133 416,434 363,851 353,982 300,667 9.19%
NOSH 211,627 210,584 206,666 194,595 164,638 145,074 133,038 8.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.87% -3.96% 3.08% 5.52% 3.38% 9.19% 8.94% -
ROE 0.54% -2.67% 1.92% 2.54% 1.50% 3.57% 2.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 148.94 159.87 141.28 98.50 98.19 94.73 73.16 12.56%
EPS 1.29 -6.33 4.35 5.44 3.32 8.71 6.54 -23.68%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.37 2.27 2.14 2.21 2.44 2.26 1.07%
Adjusted Per Share Value based on latest NOSH - 194,595
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 46.44 49.60 43.01 28.24 23.82 20.25 14.34 21.61%
EPS 0.40 -1.96 1.32 1.56 0.81 1.86 1.28 -17.60%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7514 0.7353 0.6911 0.6135 0.536 0.5215 0.443 9.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.84 1.16 1.15 0.99 0.64 1.68 1.03 -
P/RPS 0.56 0.73 0.81 1.01 0.65 1.77 1.41 -14.25%
P/EPS 65.12 -18.33 26.44 18.20 19.28 19.29 15.75 26.66%
EY 1.54 -5.46 3.78 5.49 5.19 5.18 6.35 -21.01%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.51 0.46 0.29 0.69 0.46 -4.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 23/02/10 18/02/09 29/02/08 28/02/07 -
Price 0.815 1.09 1.25 1.10 0.61 1.54 1.20 -
P/RPS 0.55 0.68 0.88 1.12 0.62 1.63 1.64 -16.63%
P/EPS 63.18 -17.22 28.74 20.22 18.37 17.68 18.35 22.85%
EY 1.58 -5.81 3.48 4.95 5.44 5.66 5.45 -18.63%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.55 0.51 0.28 0.63 0.53 -7.12%

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