[ASTEEL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 36.4%
YoY- -155.51%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 429,432 386,906 341,483 329,655 370,398 429,934 479,277 -7.07%
PBT 35,427 30,415 15,574 -13,561 -23,002 -8,692 4,800 280.46%
Tax -8,351 -7,290 -5,217 1,072 3,027 -440 -2,117 150.28%
NP 27,076 23,125 10,357 -12,489 -19,975 -9,132 2,683 368.97%
-
NP to SH 24,059 21,312 9,937 -11,623 -18,274 -9,396 1,231 629.53%
-
Tax Rate 23.57% 23.97% 33.50% - - - 44.10% -
Total Cost 402,356 363,781 331,126 342,144 390,373 439,066 476,594 -10.70%
-
Net Worth 160,207 160,303 154,594 146,815 141,171 138,740 129,537 15.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,892 4,892 4,892 1,727 1,727 1,727 1,727 100.58%
Div Payout % 20.33% 22.96% 49.23% 0.00% 0.00% 0.00% 140.31% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 160,207 160,303 154,594 146,815 141,171 138,740 129,537 15.26%
NOSH 195,375 195,492 195,689 195,753 196,071 195,408 172,716 8.58%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.31% 5.98% 3.03% -3.79% -5.39% -2.12% 0.56% -
ROE 15.02% 13.29% 6.43% -7.92% -12.94% -6.77% 0.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 219.80 197.91 174.50 168.40 188.91 220.02 277.49 -14.42%
EPS 12.31 10.90 5.08 -5.94 -9.32 -4.81 0.71 573.39%
DPS 2.50 2.50 2.50 0.88 0.88 0.88 1.00 84.51%
NAPS 0.82 0.82 0.79 0.75 0.72 0.71 0.75 6.14%
Adjusted Per Share Value based on latest NOSH - 195,753
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 88.57 79.80 70.43 67.99 76.39 88.67 98.85 -7.07%
EPS 4.96 4.40 2.05 -2.40 -3.77 -1.94 0.25 636.89%
DPS 1.01 1.01 1.01 0.36 0.36 0.36 0.36 99.29%
NAPS 0.3304 0.3306 0.3188 0.3028 0.2912 0.2861 0.2672 15.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.54 0.46 0.44 0.40 0.30 0.33 -
P/RPS 0.24 0.27 0.26 0.26 0.21 0.14 0.12 58.94%
P/EPS 4.22 4.95 9.06 -7.41 -4.29 -6.24 46.30 -79.83%
EY 23.68 20.19 11.04 -13.49 -23.30 -16.03 2.16 395.66%
DY 4.81 4.63 5.43 2.01 2.20 2.95 3.03 36.19%
P/NAPS 0.63 0.66 0.58 0.59 0.56 0.42 0.44 27.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 -
Price 0.52 0.54 0.48 0.45 0.41 0.41 0.31 -
P/RPS 0.24 0.27 0.28 0.27 0.22 0.19 0.11 68.46%
P/EPS 4.22 4.95 9.45 -7.58 -4.40 -8.53 43.49 -78.97%
EY 23.68 20.19 10.58 -13.19 -22.73 -11.73 2.30 375.28%
DY 4.81 4.63 5.21 1.96 2.15 2.16 3.23 30.50%
P/NAPS 0.63 0.66 0.61 0.60 0.57 0.58 0.41 33.26%

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