[ASTEEL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.89%
YoY- 231.66%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 460,696 466,399 441,865 429,432 386,906 341,483 329,655 25.02%
PBT 6,362 17,267 27,866 35,427 30,415 15,574 -13,561 -
Tax -2,336 -4,749 -6,950 -8,351 -7,290 -5,217 1,072 -
NP 4,026 12,518 20,916 27,076 23,125 10,357 -12,489 -
-
NP to SH 1,133 9,558 18,700 24,059 21,312 9,937 -11,623 -
-
Tax Rate 36.72% 27.50% 24.94% 23.57% 23.97% 33.50% - -
Total Cost 456,670 453,881 420,949 402,356 363,781 331,126 342,144 21.24%
-
Net Worth 168,086 172,450 174,674 160,207 160,303 154,594 146,815 9.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,449 2,449 4,892 4,892 4,892 4,892 1,727 26.24%
Div Payout % 216.20% 25.63% 26.16% 20.33% 22.96% 49.23% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 168,086 172,450 174,674 160,207 160,303 154,594 146,815 9.44%
NOSH 195,449 195,966 196,263 195,375 195,492 195,689 195,753 -0.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.87% 2.68% 4.73% 6.31% 5.98% 3.03% -3.79% -
ROE 0.67% 5.54% 10.71% 15.02% 13.29% 6.43% -7.92% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 235.71 238.00 225.14 219.80 197.91 174.50 168.40 25.15%
EPS 0.58 4.88 9.53 12.31 10.90 5.08 -5.94 -
DPS 1.25 1.25 2.50 2.50 2.50 2.50 0.88 26.38%
NAPS 0.86 0.88 0.89 0.82 0.82 0.79 0.75 9.56%
Adjusted Per Share Value based on latest NOSH - 195,375
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 95.01 96.19 91.13 88.57 79.80 70.43 67.99 25.01%
EPS 0.23 1.97 3.86 4.96 4.40 2.05 -2.40 -
DPS 0.51 0.51 1.01 1.01 1.01 1.01 0.36 26.16%
NAPS 0.3467 0.3557 0.3603 0.3304 0.3306 0.3188 0.3028 9.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.545 0.54 0.55 0.52 0.54 0.46 0.44 -
P/RPS 0.23 0.23 0.24 0.24 0.27 0.26 0.26 -7.85%
P/EPS 94.02 11.07 5.77 4.22 4.95 9.06 -7.41 -
EY 1.06 9.03 17.32 23.68 20.19 11.04 -13.49 -
DY 2.29 2.31 4.55 4.81 4.63 5.43 2.01 9.09%
P/NAPS 0.63 0.61 0.62 0.63 0.66 0.58 0.59 4.47%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 28/02/11 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 -
Price 0.52 0.55 0.55 0.52 0.54 0.48 0.45 -
P/RPS 0.22 0.23 0.24 0.24 0.27 0.28 0.27 -12.77%
P/EPS 89.70 11.28 5.77 4.22 4.95 9.45 -7.58 -
EY 1.11 8.87 17.32 23.68 20.19 10.58 -13.19 -
DY 2.40 2.27 4.55 4.81 4.63 5.21 1.96 14.46%
P/NAPS 0.60 0.63 0.62 0.63 0.66 0.61 0.60 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