[ASTEEL] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 63.43%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 269,190 270,568 266,186 275,080 219,341 214,786 212,018 17.16%
PBT 15,798 18,446 20,836 23,596 14,124 17,553 19,768 -13.82%
Tax -5,692 -6,889 -7,760 -8,516 -4,897 -6,608 -7,436 -16.25%
NP 10,106 11,557 13,076 15,080 9,227 10,945 12,332 -12.37%
-
NP to SH 10,106 11,557 13,076 15,080 9,227 10,945 12,332 -12.37%
-
Tax Rate 36.03% 37.35% 37.24% 36.09% 34.67% 37.65% 37.62% -
Total Cost 259,084 259,010 253,110 260,000 210,114 203,841 199,686 18.86%
-
Net Worth 100,931 99,521 97,238 96,471 91,584 91,280 89,236 8.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,928 - - - 3,115 - - -
Div Payout % 19.08% - - - 33.76% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 100,931 99,521 97,238 96,471 91,584 91,280 89,236 8.51%
NOSH 64,287 64,207 63,972 63,468 62,302 62,095 61,969 2.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.75% 4.27% 4.91% 5.48% 4.21% 5.10% 5.82% -
ROE 10.01% 11.61% 13.45% 15.63% 10.07% 11.99% 13.82% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 418.73 421.40 416.09 433.42 352.06 345.90 342.13 14.34%
EPS 15.72 18.00 20.44 23.76 14.81 17.63 19.90 -14.48%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.57 1.55 1.52 1.52 1.47 1.47 1.44 5.90%
Adjusted Per Share Value based on latest NOSH - 63,468
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.52 55.80 54.90 56.73 45.24 44.30 43.73 17.16%
EPS 2.08 2.38 2.70 3.11 1.90 2.26 2.54 -12.41%
DPS 0.40 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.2082 0.2053 0.2005 0.199 0.1889 0.1883 0.184 8.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.69 0.75 0.85 0.82 0.87 0.77 -
P/RPS 0.16 0.16 0.18 0.20 0.23 0.25 0.23 -21.40%
P/EPS 4.39 3.83 3.67 3.58 5.54 4.94 3.87 8.72%
EY 22.78 26.09 27.25 27.95 18.06 20.26 25.84 -8.02%
DY 4.35 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.56 0.56 0.59 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 -
Price 0.67 0.65 0.77 0.84 0.82 0.88 0.81 -
P/RPS 0.16 0.15 0.19 0.19 0.23 0.25 0.24 -23.59%
P/EPS 4.26 3.61 3.77 3.54 5.54 4.99 4.07 3.07%
EY 23.46 27.69 26.55 28.29 18.06 20.03 24.57 -3.02%
DY 4.48 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.43 0.42 0.51 0.55 0.56 0.60 0.56 -16.07%

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