[MASTEEL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.4%
YoY- 475.8%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,300,442 1,321,012 1,193,408 815,168 725,820 746,817 460,590 18.86%
PBT 25,067 16,918 37,286 38,919 -8,400 85,738 41,714 -8.13%
Tax -1,620 57 -1,862 -561 -1,807 -4,623 0 -
NP 23,447 16,975 35,424 38,358 -10,207 81,115 41,714 -9.14%
-
NP to SH 23,447 16,975 35,424 38,358 -10,207 81,115 41,714 -9.14%
-
Tax Rate 6.46% -0.34% 4.99% 1.44% - 5.39% 0.00% -
Total Cost 1,276,995 1,304,037 1,157,984 776,810 736,027 665,702 418,876 20.39%
-
Net Worth 536,774 511,620 497,012 421,389 391,599 408,817 317,183 9.15%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,202 - - - - - - -
Div Payout % 13.66% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 536,774 511,620 497,012 421,389 391,599 408,817 317,183 9.15%
NOSH 217,317 210,543 210,598 198,768 193,861 146,006 138,507 7.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.80% 1.28% 2.97% 4.71% -1.41% 10.86% 9.06% -
ROE 4.37% 3.32% 7.13% 9.10% -2.61% 19.84% 13.15% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 598.41 627.43 566.67 410.11 374.40 511.50 332.54 10.27%
EPS 10.79 8.06 16.82 19.30 -5.27 55.56 30.12 -15.71%
DPS 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.43 2.36 2.12 2.02 2.80 2.29 1.26%
Adjusted Per Share Value based on latest NOSH - 198,768
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 191.58 194.62 175.82 120.09 106.93 110.02 67.86 18.86%
EPS 3.45 2.50 5.22 5.65 -1.50 11.95 6.15 -9.17%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7908 0.7537 0.7322 0.6208 0.5769 0.6023 0.4673 9.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.01 1.00 1.26 0.88 0.92 1.54 1.34 -
P/RPS 0.17 0.16 0.22 0.21 0.25 0.30 0.40 -13.27%
P/EPS 9.36 12.40 7.49 4.56 -17.47 2.77 4.45 13.18%
EY 10.68 8.06 13.35 21.93 -5.72 36.08 22.48 -11.65%
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.53 0.42 0.46 0.55 0.59 -5.88%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 24/08/11 30/08/10 25/08/09 29/08/08 29/08/07 -
Price 0.925 0.95 1.02 0.85 0.96 1.02 1.26 -
P/RPS 0.15 0.15 0.18 0.21 0.26 0.20 0.38 -14.33%
P/EPS 8.57 11.78 6.06 4.40 -18.23 1.84 4.18 12.69%
EY 11.66 8.49 16.49 22.70 -5.48 54.47 23.90 -11.26%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.43 0.40 0.48 0.36 0.55 -6.38%

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