[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.96%
YoY- 23.93%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 223,768 159,138 152,345 143,290 137,768 128,980 127,417 45.61%
PBT 21,532 16,612 15,878 14,058 12,848 10,200 10,450 61.99%
Tax -8,308 -3,287 -2,984 -2,656 -2,664 -1,480 -1,042 299.60%
NP 13,224 13,325 12,894 11,402 10,184 8,720 9,408 25.50%
-
NP to SH 13,224 13,325 12,894 11,402 10,184 8,720 9,408 25.50%
-
Tax Rate 38.58% 19.79% 18.79% 18.89% 20.73% 14.51% 9.97% -
Total Cost 210,544 145,813 139,450 131,888 127,584 120,260 118,009 47.15%
-
Net Worth 89,823 84,779 81,606 77,575 73,657 71,632 72,400 15.47%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,037 - - - 3,001 - -
Div Payout % - 15.29% - - - 34.42% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 89,823 84,779 81,606 77,575 73,657 71,632 72,400 15.47%
NOSH 62,377 40,759 40,600 40,403 40,031 40,018 40,000 34.51%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.91% 8.37% 8.46% 7.96% 7.39% 6.76% 7.38% -
ROE 14.72% 15.72% 15.80% 14.70% 13.83% 12.17% 12.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 358.73 390.43 375.23 354.64 344.15 322.30 318.54 8.25%
EPS 21.20 21.71 31.76 28.22 25.44 21.79 23.52 -6.69%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.44 2.08 2.01 1.92 1.84 1.79 1.81 -14.15%
Adjusted Per Share Value based on latest NOSH - 40,396
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 46.15 32.82 31.42 29.55 28.41 26.60 26.28 45.60%
EPS 2.73 2.75 2.66 2.35 2.10 1.80 1.94 25.60%
DPS 0.00 0.42 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.1853 0.1749 0.1683 0.16 0.1519 0.1477 0.1493 15.50%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.72 0.67 0.91 0.86 0.90 0.85 0.71 -
P/RPS 0.20 0.17 0.24 0.24 0.26 0.26 0.22 -6.16%
P/EPS 3.40 2.05 2.87 3.05 3.54 3.90 3.02 8.22%
EY 29.44 48.79 34.90 32.81 28.27 25.64 33.13 -7.57%
DY 0.00 7.46 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.50 0.32 0.45 0.45 0.49 0.47 0.39 18.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 05/05/03 17/02/03 25/10/02 22/07/02 26/04/02 14/02/02 19/10/01 -
Price 0.69 0.73 0.93 0.84 1.00 0.86 0.73 -
P/RPS 0.19 0.19 0.25 0.24 0.29 0.27 0.23 -11.96%
P/EPS 3.25 2.23 2.93 2.98 3.93 3.95 3.10 3.20%
EY 30.72 44.78 34.15 33.60 25.44 25.34 32.22 -3.13%
DY 0.00 6.85 0.00 0.00 0.00 8.72 0.00 -
P/NAPS 0.48 0.35 0.46 0.44 0.54 0.48 0.40 12.93%

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