[MASTEEL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.68%
YoY- -110.68%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,312,190 1,253,365 1,004,785 687,263 881,223 547,971 362,228 23.90%
PBT 24,436 25,083 30,080 -8,446 85,718 45,682 30,009 -3.36%
Tax -556 -548 -1,904 -22 -6,430 0 0 -
NP 23,880 24,535 28,176 -8,468 79,288 45,682 30,009 -3.73%
-
NP to SH 23,880 24,535 28,176 -8,468 79,288 45,682 30,009 -3.73%
-
Tax Rate 2.28% 2.18% 6.33% - 7.50% 0.00% 0.00% -
Total Cost 1,288,310 1,228,830 976,609 695,731 801,935 502,289 332,219 25.31%
-
Net Worth 510,023 499,085 469,133 416,434 363,851 353,982 300,667 9.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,116 - - - - - - -
Div Payout % 8.86% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 510,023 499,085 469,133 416,434 363,851 353,982 300,667 9.19%
NOSH 211,627 210,584 206,666 194,595 164,638 145,074 133,038 8.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.82% 1.96% 2.80% -1.23% 9.00% 8.34% 8.28% -
ROE 4.68% 4.92% 6.01% -2.03% 21.79% 12.91% 9.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 620.05 595.18 486.19 353.18 535.25 377.72 272.27 14.68%
EPS 11.28 11.65 13.63 -4.35 48.16 31.49 22.56 -10.90%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.37 2.27 2.14 2.21 2.44 2.26 1.07%
Adjusted Per Share Value based on latest NOSH - 194,595
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 193.22 184.56 147.96 101.20 129.76 80.69 53.34 23.90%
EPS 3.52 3.61 4.15 -1.25 11.68 6.73 4.42 -3.72%
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.751 0.7349 0.6908 0.6132 0.5358 0.5212 0.4427 9.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.84 1.16 1.15 0.99 0.64 1.68 1.03 -
P/RPS 0.14 0.19 0.24 0.28 0.12 0.44 0.38 -15.31%
P/EPS 7.44 9.96 8.44 -22.75 1.33 5.34 4.57 8.45%
EY 13.43 10.04 11.86 -4.40 75.25 18.74 21.90 -7.81%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.51 0.46 0.29 0.69 0.46 -4.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 23/02/10 18/02/09 29/02/08 28/02/07 -
Price 0.815 1.09 1.25 1.10 0.61 1.54 1.20 -
P/RPS 0.13 0.18 0.26 0.31 0.11 0.41 0.44 -18.37%
P/EPS 7.22 9.36 9.17 -25.28 1.27 4.89 5.32 5.21%
EY 13.85 10.69 10.91 -3.96 78.95 20.45 18.80 -4.96%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.46 0.55 0.51 0.28 0.63 0.53 -7.12%

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