[ASTEEL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.47%
YoY- 326.82%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 466,399 441,865 429,432 386,906 341,483 329,655 370,398 16.55%
PBT 17,267 27,866 35,427 30,415 15,574 -13,561 -23,002 -
Tax -4,749 -6,950 -8,351 -7,290 -5,217 1,072 3,027 -
NP 12,518 20,916 27,076 23,125 10,357 -12,489 -19,975 -
-
NP to SH 9,558 18,700 24,059 21,312 9,937 -11,623 -18,274 -
-
Tax Rate 27.50% 24.94% 23.57% 23.97% 33.50% - - -
Total Cost 453,881 420,949 402,356 363,781 331,126 342,144 390,373 10.54%
-
Net Worth 172,450 174,674 160,207 160,303 154,594 146,815 141,171 14.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,449 4,892 4,892 4,892 4,892 1,727 1,727 26.14%
Div Payout % 25.63% 26.16% 20.33% 22.96% 49.23% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 172,450 174,674 160,207 160,303 154,594 146,815 141,171 14.23%
NOSH 195,966 196,263 195,375 195,492 195,689 195,753 196,071 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.68% 4.73% 6.31% 5.98% 3.03% -3.79% -5.39% -
ROE 5.54% 10.71% 15.02% 13.29% 6.43% -7.92% -12.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 238.00 225.14 219.80 197.91 174.50 168.40 188.91 16.60%
EPS 4.88 9.53 12.31 10.90 5.08 -5.94 -9.32 -
DPS 1.25 2.50 2.50 2.50 2.50 0.88 0.88 26.28%
NAPS 0.88 0.89 0.82 0.82 0.79 0.75 0.72 14.27%
Adjusted Per Share Value based on latest NOSH - 195,492
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.19 91.13 88.57 79.80 70.43 67.99 76.39 16.55%
EPS 1.97 3.86 4.96 4.40 2.05 -2.40 -3.77 -
DPS 0.51 1.01 1.01 1.01 1.01 0.36 0.36 26.05%
NAPS 0.3557 0.3603 0.3304 0.3306 0.3188 0.3028 0.2912 14.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.54 0.55 0.52 0.54 0.46 0.44 0.40 -
P/RPS 0.23 0.24 0.24 0.27 0.26 0.26 0.21 6.23%
P/EPS 11.07 5.77 4.22 4.95 9.06 -7.41 -4.29 -
EY 9.03 17.32 23.68 20.19 11.04 -13.49 -23.30 -
DY 2.31 4.55 4.81 4.63 5.43 2.01 2.20 3.29%
P/NAPS 0.61 0.62 0.63 0.66 0.58 0.59 0.56 5.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 -
Price 0.55 0.55 0.52 0.54 0.48 0.45 0.41 -
P/RPS 0.23 0.24 0.24 0.27 0.28 0.27 0.22 2.99%
P/EPS 11.28 5.77 4.22 4.95 9.45 -7.58 -4.40 -
EY 8.87 17.32 23.68 20.19 10.58 -13.19 -22.73 -
DY 2.27 4.55 4.81 4.63 5.21 1.96 2.15 3.67%
P/NAPS 0.63 0.62 0.63 0.66 0.61 0.60 0.57 6.88%

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