[MASTEEL] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -22.38%
YoY- 319.11%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,338,689 1,333,636 1,208,687 904,494 657,243 856,988 507,877 17.51%
PBT 27,792 7,010 49,313 31,002 -13,211 92,511 41,748 -6.55%
Tax -1,674 810 -2,458 -1,230 -377 -6,053 0 -
NP 26,118 7,820 46,855 29,772 -13,588 86,458 41,748 -7.51%
-
NP to SH 26,118 7,820 46,855 29,772 -13,588 86,458 41,748 -7.51%
-
Tax Rate 6.02% -11.55% 4.98% 3.97% - 6.54% 0.00% -
Total Cost 1,312,571 1,325,816 1,161,832 874,722 670,831 770,530 466,129 18.81%
-
Net Worth 548,693 520,622 513,859 433,828 406,727 332,181 334,274 8.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,291 - - - - - - -
Div Payout % 16.43% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 548,693 520,622 513,859 433,828 406,727 332,181 334,274 8.60%
NOSH 217,735 210,778 210,598 202,723 194,606 152,377 141,641 7.42%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.95% 0.59% 3.88% 3.29% -2.07% 10.09% 8.22% -
ROE 4.76% 1.50% 9.12% 6.86% -3.34% 26.03% 12.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 614.82 632.72 573.93 446.17 337.73 562.41 358.56 9.39%
EPS 12.00 3.71 22.25 14.69 -6.98 56.74 29.47 -13.89%
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.47 2.44 2.14 2.09 2.18 2.36 1.09%
Adjusted Per Share Value based on latest NOSH - 202,723
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 193.28 192.55 174.51 130.59 94.89 123.73 73.33 17.51%
EPS 3.77 1.13 6.76 4.30 -1.96 12.48 6.03 -7.52%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 0.7517 0.7419 0.6264 0.5872 0.4796 0.4826 8.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.98 0.94 1.03 0.86 0.94 0.81 1.50 -
P/RPS 0.16 0.15 0.18 0.19 0.28 0.14 0.42 -14.84%
P/EPS 8.17 25.34 4.63 5.86 -13.46 1.43 5.09 8.19%
EY 12.24 3.95 21.60 17.08 -7.43 70.05 19.65 -7.57%
DY 2.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.42 0.40 0.45 0.37 0.64 -7.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 24/11/09 25/11/08 21/11/07 -
Price 1.07 0.86 1.05 1.07 0.98 0.69 1.52 -
P/RPS 0.17 0.14 0.18 0.24 0.29 0.12 0.42 -13.98%
P/EPS 8.92 23.18 4.72 7.29 -14.04 1.22 5.16 9.54%
EY 11.21 4.31 21.19 13.73 -7.12 82.23 19.39 -8.72%
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.43 0.50 0.47 0.32 0.64 -6.77%

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