[ASTEEL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 25.49%
YoY- 182.33%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 479,277 526,385 510,932 487,027 464,100 435,631 423,201 8.60%
PBT 4,800 30,750 36,043 25,795 20,556 15,395 13,642 -50.00%
Tax -2,117 -7,150 -8,549 -5,952 -4,640 -3,447 -3,069 -21.84%
NP 2,683 23,600 27,494 19,843 15,916 11,948 10,573 -59.75%
-
NP to SH 1,231 20,940 24,689 18,103 14,426 10,672 9,058 -73.40%
-
Tax Rate 44.10% 23.25% 23.72% 23.07% 22.57% 22.39% 22.50% -
Total Cost 476,594 502,785 483,438 467,184 448,184 423,683 412,628 10.03%
-
Net Worth 129,537 0 130,435 65,184 65,177 65,176 65,137 57.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,727 651 651 651 651 651 651 91.06%
Div Payout % 140.31% 3.11% 2.64% 3.60% 4.52% 6.11% 7.20% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 129,537 0 130,435 65,184 65,177 65,176 65,137 57.81%
NOSH 172,716 130,000 130,435 65,184 65,177 65,176 65,137 91.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.56% 4.48% 5.38% 4.07% 3.43% 2.74% 2.50% -
ROE 0.95% 0.00% 18.93% 27.77% 22.13% 16.37% 13.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 277.49 404.91 391.71 747.15 712.06 668.39 649.70 -43.13%
EPS 0.71 16.11 18.93 27.77 22.13 16.37 13.91 -86.11%
DPS 1.00 0.50 0.50 1.00 1.00 1.00 1.00 0.00%
NAPS 0.75 0.00 1.00 1.00 1.00 1.00 1.00 -17.37%
Adjusted Per Share Value based on latest NOSH - 65,184
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.85 108.56 105.38 100.44 95.72 89.84 87.28 8.61%
EPS 0.25 4.32 5.09 3.73 2.98 2.20 1.87 -73.69%
DPS 0.36 0.13 0.13 0.13 0.13 0.13 0.13 96.59%
NAPS 0.2672 0.00 0.269 0.1344 0.1344 0.1344 0.1343 57.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.39 0.38 0.50 0.56 0.48 0.44 -
P/RPS 0.12 0.10 0.10 0.07 0.08 0.07 0.07 43.00%
P/EPS 46.30 2.42 2.01 1.80 2.53 2.93 3.16 493.92%
EY 2.16 41.30 49.81 55.54 39.52 34.11 31.60 -83.14%
DY 3.03 1.29 1.31 2.00 1.79 2.08 2.27 21.12%
P/NAPS 0.44 0.00 0.38 0.50 0.56 0.48 0.44 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 29/10/08 30/07/08 09/05/08 28/02/08 31/10/07 01/08/07 -
Price 0.31 0.27 0.34 0.56 0.50 0.49 0.45 -
P/RPS 0.11 0.07 0.09 0.07 0.07 0.07 0.07 34.97%
P/EPS 43.49 1.68 1.80 2.02 2.26 2.99 3.24 460.37%
EY 2.30 59.66 55.67 49.59 44.27 33.42 30.90 -82.16%
DY 3.23 1.86 1.47 1.79 2.00 2.04 2.22 28.25%
P/NAPS 0.41 0.00 0.34 0.56 0.50 0.49 0.45 -5.99%

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