[MASTEEL] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.42%
YoY- 52.23%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,004,785 687,263 881,223 547,971 362,228 306,432 280,778 23.66%
PBT 30,080 -8,446 85,718 45,682 30,009 23,304 35,908 -2.90%
Tax -1,904 -22 -6,430 0 0 0 0 -
NP 28,176 -8,468 79,288 45,682 30,009 23,304 35,908 -3.95%
-
NP to SH 28,176 -8,468 79,288 45,682 30,009 23,304 35,908 -3.95%
-
Tax Rate 6.33% - 7.50% 0.00% 0.00% 0.00% 0.00% -
Total Cost 976,609 695,731 801,935 502,289 332,219 283,128 244,870 25.91%
-
Net Worth 469,133 416,434 363,851 353,982 300,667 268,400 139,435 22.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 469,133 416,434 363,851 353,982 300,667 268,400 139,435 22.39%
NOSH 206,666 194,595 164,638 145,074 133,038 130,927 80,598 16.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.80% -1.23% 9.00% 8.34% 8.28% 7.60% 12.79% -
ROE 6.01% -2.03% 21.79% 12.91% 9.98% 8.68% 25.75% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 486.19 353.18 535.25 377.72 272.27 234.05 348.37 5.71%
EPS 13.63 -4.35 48.16 31.49 22.56 17.80 44.55 -17.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.14 2.21 2.44 2.26 2.05 1.73 4.62%
Adjusted Per Share Value based on latest NOSH - 145,074
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 148.03 101.25 129.82 80.73 53.36 45.14 41.37 23.66%
EPS 4.15 -1.25 11.68 6.73 4.42 3.43 5.29 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6911 0.6135 0.536 0.5215 0.443 0.3954 0.2054 22.40%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.15 0.99 0.64 1.68 1.03 0.58 0.00 -
P/RPS 0.24 0.28 0.12 0.44 0.38 0.25 0.00 -
P/EPS 8.44 -22.75 1.33 5.34 4.57 3.26 0.00 -
EY 11.86 -4.40 75.25 18.74 21.90 30.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.29 0.69 0.46 0.28 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 18/02/09 29/02/08 28/02/07 28/02/06 - -
Price 1.25 1.10 0.61 1.54 1.20 0.65 0.00 -
P/RPS 0.26 0.31 0.11 0.41 0.44 0.28 0.00 -
P/EPS 9.17 -25.28 1.27 4.89 5.32 3.65 0.00 -
EY 10.91 -3.96 78.95 20.45 18.80 27.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.28 0.63 0.53 0.32 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