[MASTEEL] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.59%
YoY- 107.09%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,208,687 904,494 657,243 856,988 507,877 339,201 285,913 27.14%
PBT 49,313 31,002 -13,211 92,511 41,748 25,251 24,840 12.10%
Tax -2,458 -1,230 -377 -6,053 0 0 0 -
NP 46,855 29,772 -13,588 86,458 41,748 25,251 24,840 11.15%
-
NP to SH 46,855 29,772 -13,588 86,458 41,748 25,251 24,840 11.15%
-
Tax Rate 4.98% 3.97% - 6.54% 0.00% 0.00% 0.00% -
Total Cost 1,161,832 874,722 670,831 770,530 466,129 313,950 261,073 28.23%
-
Net Worth 513,859 433,828 406,727 332,181 334,274 292,491 252,801 12.54%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 513,859 433,828 406,727 332,181 334,274 292,491 252,801 12.54%
NOSH 210,598 202,723 194,606 152,377 141,641 132,950 125,149 9.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.88% 3.29% -2.07% 10.09% 8.22% 7.44% 8.69% -
ROE 9.12% 6.86% -3.34% 26.03% 12.49% 8.63% 9.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 573.93 446.17 337.73 562.41 358.56 255.13 228.46 16.58%
EPS 22.25 14.69 -6.98 56.74 29.47 18.99 19.85 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.14 2.09 2.18 2.36 2.20 2.02 3.19%
Adjusted Per Share Value based on latest NOSH - 152,377
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 178.07 133.25 96.83 126.25 74.82 49.97 42.12 27.14%
EPS 6.90 4.39 -2.00 12.74 6.15 3.72 3.66 11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.6391 0.5992 0.4894 0.4925 0.4309 0.3724 12.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.03 0.86 0.94 0.81 1.50 0.75 0.70 -
P/RPS 0.18 0.19 0.28 0.14 0.42 0.29 0.31 -8.65%
P/EPS 4.63 5.86 -13.46 1.43 5.09 3.95 3.53 4.62%
EY 21.60 17.08 -7.43 70.05 19.65 25.32 28.35 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.45 0.37 0.64 0.34 0.35 3.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 24/11/09 25/11/08 21/11/07 30/11/06 23/11/05 -
Price 1.05 1.07 0.98 0.69 1.52 0.94 0.67 -
P/RPS 0.18 0.24 0.29 0.12 0.42 0.37 0.29 -7.63%
P/EPS 4.72 7.29 -14.04 1.22 5.16 4.95 3.38 5.72%
EY 21.19 13.73 -7.12 82.23 19.39 20.21 29.62 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.47 0.32 0.64 0.43 0.33 4.50%

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