[ASTEEL] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -7.31%
YoY- -16.44%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 269,190 219,341 159,138 128,980 127,796 113,846 78,405 -1.30%
PBT 15,798 14,124 16,612 10,200 12,117 8,865 4,088 -1.42%
Tax -5,692 -4,897 -3,287 -1,480 -1,681 -552 -647 -2.28%
NP 10,106 9,227 13,325 8,720 10,436 8,313 3,441 -1.13%
-
NP to SH 10,106 9,227 13,325 8,720 10,436 8,313 3,441 -1.13%
-
Tax Rate 36.03% 34.67% 19.79% 14.51% 13.87% 6.23% 15.83% -
Total Cost 259,084 210,114 145,813 120,260 117,360 105,533 74,964 -1.30%
-
Net Worth 100,931 91,584 84,779 71,632 65,599 57,599 51,599 -0.71%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 1,928 3,115 2,037 3,001 2,999 - - -100.00%
Div Payout % 19.08% 33.76% 15.29% 34.42% 28.75% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 100,931 91,584 84,779 71,632 65,599 57,599 51,599 -0.71%
NOSH 64,287 62,302 40,759 40,018 39,999 30,000 29,999 -0.80%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.75% 4.21% 8.37% 6.76% 8.17% 7.30% 4.39% -
ROE 10.01% 10.07% 15.72% 12.17% 15.91% 14.43% 6.67% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 418.73 352.06 390.43 322.30 319.49 379.49 261.35 -0.49%
EPS 15.72 14.81 21.71 21.79 26.09 27.71 11.47 -0.33%
DPS 3.00 5.00 5.00 7.50 7.50 0.00 0.00 -100.00%
NAPS 1.57 1.47 2.08 1.79 1.64 1.92 1.72 0.09%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 55.52 45.24 32.82 26.60 26.36 23.48 16.17 -1.30%
EPS 2.08 1.90 2.75 1.80 2.15 1.71 0.71 -1.13%
DPS 0.40 0.64 0.42 0.62 0.62 0.00 0.00 -100.00%
NAPS 0.2082 0.1889 0.1749 0.1477 0.1353 0.1188 0.1064 -0.71%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.69 0.82 0.67 0.85 0.96 0.00 0.00 -
P/RPS 0.16 0.23 0.17 0.26 0.30 0.00 0.00 -100.00%
P/EPS 4.39 5.54 2.05 3.90 3.68 0.00 0.00 -100.00%
EY 22.78 18.06 48.79 25.64 27.18 0.00 0.00 -100.00%
DY 4.35 6.10 7.46 8.82 7.81 0.00 0.00 -100.00%
P/NAPS 0.44 0.56 0.32 0.47 0.59 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 18/02/05 17/02/04 17/02/03 14/02/02 30/01/01 03/02/00 - -
Price 0.67 0.82 0.73 0.86 0.83 1.37 0.00 -
P/RPS 0.16 0.23 0.19 0.27 0.26 0.36 0.00 -100.00%
P/EPS 4.26 5.54 2.23 3.95 3.18 4.94 0.00 -100.00%
EY 23.46 18.06 44.78 25.34 31.43 20.23 0.00 -100.00%
DY 4.48 6.10 6.85 8.72 9.04 0.00 0.00 -100.00%
P/NAPS 0.43 0.56 0.35 0.48 0.51 0.71 0.00 -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
Post a Comment