[ASTEEL] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.03%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 159,137 147,675 135,010 132,060 128,979 124,250 128,474 15.29%
PBT 16,612 14,270 11,975 10,902 10,200 9,026 12,063 23.70%
Tax -3,287 -2,935 -2,153 -2,004 -1,479 508 -1,754 51.82%
NP 13,325 11,335 9,822 8,898 8,721 9,534 10,309 18.60%
-
NP to SH 13,325 11,335 9,822 8,898 8,721 9,534 10,309 18.60%
-
Tax Rate 19.79% 20.57% 17.98% 18.38% 14.50% -5.63% 14.54% -
Total Cost 145,812 136,340 125,188 123,162 120,258 114,716 118,165 15.00%
-
Net Worth 82,526 82,349 77,562 73,657 71,600 72,429 70,000 11.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,063 3,000 3,000 3,000 3,000 3,001 3,001 -22.05%
Div Payout % 15.48% 26.47% 30.54% 33.72% 34.40% 31.48% 29.11% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 82,526 82,349 77,562 73,657 71,600 72,429 70,000 11.56%
NOSH 41,263 40,970 40,396 40,031 40,000 40,016 39,982 2.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.37% 7.68% 7.28% 6.74% 6.76% 7.67% 8.02% -
ROE 16.15% 13.76% 12.66% 12.08% 12.18% 13.16% 14.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 385.66 360.45 334.21 329.89 322.45 310.50 321.33 12.89%
EPS 32.29 27.67 24.31 22.23 21.80 23.83 25.78 16.14%
DPS 5.00 7.32 7.50 7.50 7.50 7.50 7.51 -23.69%
NAPS 2.00 2.01 1.92 1.84 1.79 1.81 1.7508 9.25%
Adjusted Per Share Value based on latest NOSH - 40,031
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.82 30.46 27.84 27.24 26.60 25.63 26.50 15.28%
EPS 2.75 2.34 2.03 1.84 1.80 1.97 2.13 18.51%
DPS 0.43 0.62 0.62 0.62 0.62 0.62 0.62 -21.59%
NAPS 0.1702 0.1698 0.16 0.1519 0.1477 0.1494 0.1444 11.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.67 0.91 0.86 0.90 0.85 0.71 0.76 -
P/RPS 0.17 0.25 0.26 0.27 0.26 0.23 0.24 -20.48%
P/EPS 2.07 3.29 3.54 4.05 3.90 2.98 2.95 -20.98%
EY 48.20 30.40 28.27 24.70 25.65 33.56 33.93 26.28%
DY 7.46 8.05 8.72 8.33 8.82 10.56 9.88 -17.03%
P/NAPS 0.34 0.45 0.45 0.49 0.47 0.39 0.43 -14.45%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 25/10/02 22/07/02 26/04/02 14/02/02 19/10/01 27/07/01 -
Price 0.73 0.93 0.84 1.00 0.86 0.73 0.81 -
P/RPS 0.19 0.26 0.25 0.30 0.27 0.24 0.25 -16.67%
P/EPS 2.26 3.36 3.45 4.50 3.94 3.06 3.14 -19.63%
EY 44.24 29.75 28.94 22.23 25.35 32.64 31.83 24.46%
DY 6.85 7.87 8.93 7.50 8.72 10.27 9.27 -18.22%
P/NAPS 0.37 0.46 0.44 0.54 0.48 0.40 0.46 -13.47%

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