[ASTEEL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -13.97%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 246,425 232,168 219,340 205,967 193,501 180,637 159,137 33.88%
PBT 14,657 14,639 14,123 17,868 19,467 18,783 16,612 -8.01%
Tax -5,058 -4,948 -4,896 -6,004 -5,677 -4,698 -3,287 33.32%
NP 9,599 9,691 9,227 11,864 13,790 14,085 13,325 -19.65%
-
NP to SH 9,599 9,691 9,227 11,864 13,790 14,085 13,325 -19.65%
-
Tax Rate 34.51% 33.80% 34.67% 33.60% 29.16% 25.01% 19.79% -
Total Cost 236,826 222,477 210,113 194,103 179,711 166,552 145,812 38.21%
-
Net Worth 98,073 96,471 92,856 91,606 89,336 89,823 82,526 12.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,158 3,158 3,158 2,063 2,063 2,063 2,063 32.85%
Div Payout % 32.90% 32.59% 34.23% 17.39% 14.96% 14.65% 15.48% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 98,073 96,471 92,856 91,606 89,336 89,823 82,526 12.20%
NOSH 64,522 63,468 63,167 62,317 62,039 62,377 41,263 34.75%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.90% 4.17% 4.21% 5.76% 7.13% 7.80% 8.37% -
ROE 9.79% 10.05% 9.94% 12.95% 15.44% 15.68% 16.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 381.92 365.80 347.23 330.51 311.90 289.59 385.66 -0.64%
EPS 14.88 15.27 14.61 19.04 22.23 22.58 32.29 -40.36%
DPS 4.90 4.98 5.00 3.31 3.33 3.31 5.00 -1.33%
NAPS 1.52 1.52 1.47 1.47 1.44 1.44 2.00 -16.73%
Adjusted Per Share Value based on latest NOSH - 62,317
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.82 47.88 45.24 42.48 39.91 37.25 32.82 33.87%
EPS 1.98 2.00 1.90 2.45 2.84 2.90 2.75 -19.68%
DPS 0.65 0.65 0.65 0.43 0.43 0.43 0.43 31.74%
NAPS 0.2023 0.199 0.1915 0.1889 0.1842 0.1853 0.1702 12.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.75 0.85 0.82 0.87 0.77 0.72 0.67 -
P/RPS 0.20 0.23 0.24 0.26 0.25 0.25 0.17 11.45%
P/EPS 5.04 5.57 5.61 4.57 3.46 3.19 2.07 81.08%
EY 19.84 17.96 17.81 21.88 28.87 31.36 48.20 -44.69%
DY 6.53 5.85 6.10 3.81 4.32 4.59 7.46 -8.50%
P/NAPS 0.49 0.56 0.56 0.59 0.53 0.50 0.34 27.61%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 -
Price 0.77 0.84 0.82 0.88 0.81 0.69 0.73 -
P/RPS 0.20 0.23 0.24 0.27 0.26 0.24 0.19 3.48%
P/EPS 5.18 5.50 5.61 4.62 3.64 3.06 2.26 73.92%
EY 19.32 18.18 17.81 21.63 27.44 32.73 44.24 -42.46%
DY 6.36 5.92 6.10 3.76 4.11 4.79 6.85 -4.83%
P/NAPS 0.51 0.55 0.56 0.60 0.56 0.48 0.37 23.87%

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