[MASTEEL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 507,877 339,201 285,913 278,387 22.19%
PBT 41,748 25,251 24,840 34,649 6.40%
Tax 0 0 0 0 -
NP 41,748 25,251 24,840 34,649 6.40%
-
NP to SH 41,748 25,251 24,840 34,649 6.40%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -
Total Cost 466,129 313,950 261,073 243,738 24.12%
-
Net Worth 334,274 292,491 252,801 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 334,274 292,491 252,801 0 -
NOSH 141,641 132,950 125,149 66,850 28.43%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.22% 7.44% 8.69% 12.45% -
ROE 12.49% 8.63% 9.83% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 358.56 255.13 228.46 416.43 -4.86%
EPS 29.47 18.99 19.85 51.83 -17.15%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.20 2.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,850
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 74.79 49.95 42.10 40.99 22.19%
EPS 6.15 3.72 3.66 5.10 6.43%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.4307 0.3723 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 - -
Price 1.50 0.75 0.70 0.00 -
P/RPS 0.42 0.29 0.31 0.00 -
P/EPS 5.09 3.95 3.53 0.00 -
EY 19.65 25.32 28.35 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.34 0.35 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/11/07 30/11/06 23/11/05 - -
Price 1.52 0.94 0.67 0.00 -
P/RPS 0.42 0.37 0.29 0.00 -
P/EPS 5.16 4.95 3.38 0.00 -
EY 19.39 20.21 29.62 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.33 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