[ASTEEL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.7%
YoY- 58.29%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 219,340 205,967 193,501 180,637 159,137 147,675 135,010 38.07%
PBT 14,123 17,868 19,467 18,783 16,612 14,270 11,975 11.59%
Tax -4,896 -6,004 -5,677 -4,698 -3,287 -2,935 -2,153 72.66%
NP 9,227 11,864 13,790 14,085 13,325 11,335 9,822 -4.06%
-
NP to SH 9,227 11,864 13,790 14,085 13,325 11,335 9,822 -4.06%
-
Tax Rate 34.67% 33.60% 29.16% 25.01% 19.79% 20.57% 17.98% -
Total Cost 210,113 194,103 179,711 166,552 145,812 136,340 125,188 41.09%
-
Net Worth 92,856 91,606 89,336 89,823 82,526 82,349 77,562 12.71%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,158 2,063 2,063 2,063 2,063 3,000 3,000 3.47%
Div Payout % 34.23% 17.39% 14.96% 14.65% 15.48% 26.47% 30.54% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 92,856 91,606 89,336 89,823 82,526 82,349 77,562 12.71%
NOSH 63,167 62,317 62,039 62,377 41,263 40,970 40,396 34.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.21% 5.76% 7.13% 7.80% 8.37% 7.68% 7.28% -
ROE 9.94% 12.95% 15.44% 15.68% 16.15% 13.76% 12.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 347.23 330.51 311.90 289.59 385.66 360.45 334.21 2.57%
EPS 14.61 19.04 22.23 22.58 32.29 27.67 24.31 -28.71%
DPS 5.00 3.31 3.33 3.31 5.00 7.32 7.50 -23.62%
NAPS 1.47 1.47 1.44 1.44 2.00 2.01 1.92 -16.26%
Adjusted Per Share Value based on latest NOSH - 62,377
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.24 42.48 39.91 37.25 32.82 30.46 27.84 38.09%
EPS 1.90 2.45 2.84 2.90 2.75 2.34 2.03 -4.30%
DPS 0.65 0.43 0.43 0.43 0.43 0.62 0.62 3.19%
NAPS 0.1915 0.1889 0.1842 0.1853 0.1702 0.1698 0.16 12.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.82 0.87 0.77 0.72 0.67 0.91 0.86 -
P/RPS 0.24 0.26 0.25 0.25 0.17 0.25 0.26 -5.18%
P/EPS 5.61 4.57 3.46 3.19 2.07 3.29 3.54 35.81%
EY 17.81 21.88 28.87 31.36 48.20 30.40 28.27 -26.44%
DY 6.10 3.81 4.32 4.59 7.46 8.05 8.72 -21.14%
P/NAPS 0.56 0.59 0.53 0.50 0.34 0.45 0.45 15.64%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 -
Price 0.82 0.88 0.81 0.69 0.73 0.93 0.84 -
P/RPS 0.24 0.27 0.26 0.24 0.19 0.26 0.25 -2.67%
P/EPS 5.61 4.62 3.64 3.06 2.26 3.36 3.45 38.15%
EY 17.81 21.63 27.44 32.73 44.24 29.75 28.94 -27.58%
DY 6.10 3.76 4.11 4.79 6.85 7.87 8.93 -22.38%
P/NAPS 0.56 0.60 0.56 0.48 0.37 0.46 0.44 17.39%

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