[MASTEEL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.74%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 749,297 836,924 614,293 398,153 308,852 302,465 19.88%
PBT 28,698 34,521 59,720 33,232 22,117 39,352 -6.11%
Tax -368 -4,823 -1,607 0 0 0 -
NP 28,330 29,698 58,113 33,232 22,117 39,352 -6.35%
-
NP to SH 28,330 29,698 58,113 33,232 22,117 39,352 -6.35%
-
Tax Rate 1.28% 13.97% 2.69% 0.00% 0.00% 0.00% -
Total Cost 720,967 807,226 556,180 364,921 286,735 263,113 22.32%
-
Net Worth 413,074 399,068 375,286 295,804 277,068 191,847 16.56%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 413,074 399,068 375,286 295,804 277,068 191,847 16.56%
NOSH 194,846 194,667 146,025 135,070 133,206 113,519 11.40%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.78% 3.55% 9.46% 8.35% 7.16% 13.01% -
ROE 6.86% 7.44% 15.48% 11.23% 7.98% 20.51% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 384.56 429.92 420.67 294.77 231.86 266.44 7.61%
EPS 14.54 15.26 39.80 24.60 16.60 34.67 -15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.05 2.57 2.19 2.08 1.69 4.63%
Adjusted Per Share Value based on latest NOSH - 135,070
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 110.39 123.30 90.50 58.66 45.50 44.56 19.88%
EPS 4.17 4.38 8.56 4.90 3.26 5.80 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6086 0.5879 0.5529 0.4358 0.4082 0.2826 16.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.06 0.56 1.40 1.25 0.77 1.03 -
P/RPS 0.28 0.13 0.33 0.42 0.33 0.39 -6.40%
P/EPS 7.29 3.67 3.52 5.08 4.64 2.97 19.66%
EY 13.72 27.24 28.43 19.68 21.56 33.66 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.27 0.54 0.57 0.37 0.61 -3.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/10 28/05/09 02/06/08 30/05/07 30/05/06 - -
Price 0.94 0.94 1.82 1.27 0.80 0.00 -
P/RPS 0.24 0.22 0.43 0.43 0.35 0.00 -
P/EPS 6.47 6.16 4.57 5.16 4.82 0.00 -
EY 15.47 16.23 21.87 19.37 20.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.71 0.58 0.38 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