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

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	466,399	441,865	429,432	386,906	341,483	329,655	370,398	16.55%
YoY %	5.55%	2.90%	10.99%	13.30%	3.59%	-11.00%	-	-
Horiz. %	125.92%	119.29%	115.94%	104.46%	92.19%	89.00%	100.00%	-
PBT	17,267	27,866	35,427	30,415	15,574	-13,561	-23,002	-
YoY %	-38.04%	-21.34%	16.48%	95.29%	214.84%	41.04%	-	-
Horiz. %	-75.07%	-121.15%	-154.02%	-132.23%	-67.71%	58.96%	100.00%	-
Tax	-4,749	-6,950	-8,351	-7,290	-5,217	1,072	3,027	-
YoY %	31.67%	16.78%	-14.55%	-39.74%	-586.66%	-64.59%	-	-
Horiz. %	-156.89%	-229.60%	-275.88%	-240.83%	-172.35%	35.41%	100.00%	-
NP	12,518	20,916	27,076	23,125	10,357	-12,489	-19,975	-
YoY %	-40.15%	-22.75%	17.09%	123.28%	182.93%	37.48%	-	-
Horiz. %	-62.67%	-104.71%	-135.55%	-115.77%	-51.85%	62.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,558	18,700	24,059	21,312	9,937	-11,623	-18,274	-
YoY %	-48.89%	-22.27%	12.89%	114.47%	185.49%	36.40%	-	-
Horiz. %	-52.30%	-102.33%	-131.66%	-116.62%	-54.38%	63.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.50%	24.94%	23.57%	23.97%	33.50%	-	-	-
YoY %	10.26%	5.81%	-1.67%	-28.45%	0.00%	-	-	-
Horiz. %	82.09%	74.45%	70.36%	71.55%	100.00%	-	-	-
Total Cost	453,881	420,949	402,356	363,781	331,126	342,144	390,373	10.54%
YoY %	7.82%	4.62%	10.60%	9.86%	-3.22%	-12.35%	-	-
Horiz. %	116.27%	107.83%	103.07%	93.19%	84.82%	87.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,450	174,674	160,207	160,303	154,594	146,815	141,171	14.23%
YoY %	-1.27%	9.03%	-0.06%	3.69%	5.30%	4.00%	-	-
Horiz. %	122.16%	123.73%	113.48%	113.55%	109.51%	104.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	2,449	4,892	4,892	4,892	4,892	1,727	1,727	26.14%
YoY %	-49.94%	0.00%	0.00%	0.00%	183.27%	0.00%	-	-
Horiz. %	141.81%	283.27%	283.27%	283.27%	283.27%	100.00%	100.00%	-
Div Payout %	25.63%	26.16%	20.33%	22.96%	49.23%	0.00%	0.00%	-
YoY %	-2.03%	28.68%	-11.45%	-53.36%	0.00%	0.00%	-	-
Horiz. %	52.06%	53.14%	41.30%	46.64%	100.00%	-	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	172,450	174,674	160,207	160,303	154,594	146,815	141,171	14.23%
YoY %	-1.27%	9.03%	-0.06%	3.69%	5.30%	4.00%	-	-
Horiz. %	122.16%	123.73%	113.48%	113.55%	109.51%	104.00%	100.00%	-
NOSH	195,966	196,263	195,375	195,492	195,689	195,753	196,071	-0.03%
YoY %	-0.15%	0.45%	-0.06%	-0.10%	-0.03%	-0.16%	-	-
Horiz. %	99.95%	100.10%	99.65%	99.70%	99.81%	99.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	2.68%	4.73%	6.31%	5.98%	3.03%	-3.79%	-5.39%	-
YoY %	-43.34%	-25.04%	5.52%	97.36%	179.95%	29.68%	-	-
Horiz. %	-49.72%	-87.76%	-117.07%	-110.95%	-56.22%	70.32%	100.00%	-
ROE	5.54%	10.71%	15.02%	13.29%	6.43%	-7.92%	-12.94%	-
YoY %	-48.27%	-28.70%	13.02%	106.69%	181.19%	38.79%	-	-
Horiz. %	-42.81%	-82.77%	-116.07%	-102.70%	-49.69%	61.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	238.00	225.14	219.80	197.91	174.50	168.40	188.91	16.60%
YoY %	5.71%	2.43%	11.06%	13.42%	3.62%	-10.86%	-	-
Horiz. %	125.99%	119.18%	116.35%	104.76%	92.37%	89.14%	100.00%	-
EPS	4.88	9.53	12.31	10.90	5.08	-5.94	-9.32	-
YoY %	-48.79%	-22.58%	12.94%	114.57%	185.52%	36.27%	-	-
Horiz. %	-52.36%	-102.25%	-132.08%	-116.95%	-54.51%	63.73%	100.00%	-
DPS	1.25	2.50	2.50	2.50	2.50	0.88	0.88	26.28%
YoY %	-50.00%	0.00%	0.00%	0.00%	184.09%	0.00%	-	-
Horiz. %	142.05%	284.09%	284.09%	284.09%	284.09%	100.00%	100.00%	-
NAPS	0.88	0.89	0.82	0.82	0.79	0.75	0.72	14.27%
YoY %	-1.12%	8.54%	0.00%	3.80%	5.33%	4.17%	-	-
Horiz. %	122.22%	123.61%	113.89%	113.89%	109.72%	104.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 195,492
RPS	96.19	91.13	88.57	79.80	70.43	67.99	76.39	16.55%
YoY %	5.55%	2.89%	10.99%	13.30%	3.59%	-11.00%	-	-
Horiz. %	125.92%	119.30%	115.94%	104.46%	92.20%	89.00%	100.00%	-
EPS	1.97	3.86	4.96	4.40	2.05	-2.40	-3.77	-
YoY %	-48.96%	-22.18%	12.73%	114.63%	185.42%	36.34%	-	-
Horiz. %	-52.25%	-102.39%	-131.56%	-116.71%	-54.38%	63.66%	100.00%	-
DPS	0.51	1.01	1.01	1.01	1.01	0.36	0.36	26.05%
YoY %	-49.50%	0.00%	0.00%	0.00%	180.56%	0.00%	-	-
Horiz. %	141.67%	280.56%	280.56%	280.56%	280.56%	100.00%	100.00%	-
NAPS	0.3557	0.3603	0.3304	0.3306	0.3188	0.3028	0.2912	14.22%
YoY %	-1.28%	9.05%	-0.06%	3.70%	5.28%	3.98%	-	-
Horiz. %	122.15%	123.73%	113.46%	113.53%	109.48%	103.98%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-4.17%	0.00%	-11.11%	3.85%	0.00%	23.81%	-	-
Horiz. %	109.52%	114.29%	114.29%	128.57%	123.81%	123.81%	100.00%	-
P/EPS	11.07	5.77	4.22	4.95	9.06	-7.41	-4.29	-
YoY %	91.85%	36.73%	-14.75%	-45.36%	222.27%	-72.73%	-	-
Horiz. %	-258.04%	-134.50%	-98.37%	-115.38%	-211.19%	172.73%	100.00%	-
EY	9.03	17.32	23.68	20.19	11.04	-13.49	-23.30	-
YoY %	-47.86%	-26.86%	17.29%	82.88%	181.84%	42.10%	-	-
Horiz. %	-38.76%	-74.33%	-101.63%	-86.65%	-47.38%	57.90%	100.00%	-
DY	2.31	4.55	4.81	4.63	5.43	2.01	2.20	3.29%
YoY %	-49.23%	-5.41%	3.89%	-14.73%	170.15%	-8.64%	-	-
Horiz. %	105.00%	206.82%	218.64%	210.45%	246.82%	91.36%	100.00%	-
P/NAPS	0.61	0.62	0.63	0.66	0.58	0.59	0.56	5.85%
YoY %	-1.61%	-1.59%	-4.55%	13.79%	-1.69%	5.36%	-	-
Horiz. %	108.93%	110.71%	112.50%	117.86%	103.57%	105.36%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-4.17%	0.00%	-11.11%	-3.57%	3.70%	22.73%	-	-
Horiz. %	104.55%	109.09%	109.09%	122.73%	127.27%	122.73%	100.00%	-
P/EPS	11.28	5.77	4.22	4.95	9.45	-7.58	-4.40	-
YoY %	95.49%	36.73%	-14.75%	-47.62%	224.67%	-72.27%	-	-
Horiz. %	-256.36%	-131.14%	-95.91%	-112.50%	-214.77%	172.27%	100.00%	-
EY	8.87	17.32	23.68	20.19	10.58	-13.19	-22.73	-
YoY %	-48.79%	-26.86%	17.29%	90.83%	180.21%	41.97%	-	-
Horiz. %	-39.02%	-76.20%	-104.18%	-88.83%	-46.55%	58.03%	100.00%	-
DY	2.27	4.55	4.81	4.63	5.21	1.96	2.15	3.67%
YoY %	-50.11%	-5.41%	3.89%	-11.13%	165.82%	-8.84%	-	-
Horiz. %	105.58%	211.63%	223.72%	215.35%	242.33%	91.16%	100.00%	-
P/NAPS	0.63	0.62	0.63	0.66	0.61	0.60	0.57	6.88%
YoY %	1.61%	-1.59%	-4.55%	8.20%	1.67%	5.26%	-	-
Horiz. %	110.53%	108.77%	110.53%	115.79%	107.02%	105.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos