[ASTEEL] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.4%
YoY- -30.75%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 377,107 287,501 269,190 219,341 159,138 128,980 127,796 19.75%
PBT 2,439 1,232 15,798 14,124 16,612 10,200 12,117 -23.43%
Tax -215 -117 -5,692 -4,897 -3,287 -1,480 -1,681 -29.00%
NP 2,224 1,115 10,106 9,227 13,325 8,720 10,436 -22.70%
-
NP to SH 1,127 620 10,106 9,227 13,325 8,720 10,436 -30.98%
-
Tax Rate 8.82% 9.50% 36.03% 34.67% 19.79% 14.51% 13.87% -
Total Cost 374,883 286,386 259,084 210,114 145,813 120,260 117,360 21.34%
-
Net Worth 100,973 100,505 100,931 91,584 84,779 71,632 65,599 7.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 651 652 1,928 3,115 2,037 3,001 2,999 -22.46%
Div Payout % 57.80% 105.26% 19.08% 33.76% 15.29% 34.42% 28.75% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 100,973 100,505 100,931 91,584 84,779 71,632 65,599 7.44%
NOSH 65,144 65,263 64,287 62,302 40,759 40,018 39,999 8.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.59% 0.39% 3.75% 4.21% 8.37% 6.76% 8.17% -
ROE 1.12% 0.62% 10.01% 10.07% 15.72% 12.17% 15.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 578.88 440.53 418.73 352.06 390.43 322.30 319.49 10.40%
EPS 1.73 0.95 15.72 14.81 21.71 21.79 26.09 -36.36%
DPS 1.00 1.00 3.00 5.00 5.00 7.50 7.50 -28.51%
NAPS 1.55 1.54 1.57 1.47 2.08 1.79 1.64 -0.93%
Adjusted Per Share Value based on latest NOSH - 63,167
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.77 59.29 55.52 45.24 32.82 26.60 26.36 19.74%
EPS 0.23 0.13 2.08 1.90 2.75 1.80 2.15 -31.08%
DPS 0.13 0.13 0.40 0.64 0.42 0.62 0.62 -22.91%
NAPS 0.2082 0.2073 0.2082 0.1889 0.1749 0.1477 0.1353 7.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.41 0.69 0.82 0.67 0.85 0.96 -
P/RPS 0.07 0.09 0.16 0.23 0.17 0.26 0.30 -21.52%
P/EPS 23.70 43.16 4.39 5.54 2.05 3.90 3.68 36.38%
EY 4.22 2.32 22.78 18.06 48.79 25.64 27.18 -26.67%
DY 2.44 2.44 4.35 6.10 7.46 8.82 7.81 -17.61%
P/NAPS 0.26 0.27 0.44 0.56 0.32 0.47 0.59 -12.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 18/02/05 17/02/04 17/02/03 14/02/02 30/01/01 -
Price 0.46 0.43 0.67 0.82 0.73 0.86 0.83 -
P/RPS 0.08 0.10 0.16 0.23 0.19 0.27 0.26 -17.82%
P/EPS 26.59 45.26 4.26 5.54 2.23 3.95 3.18 42.44%
EY 3.76 2.21 23.46 18.06 44.78 25.34 31.43 -29.79%
DY 2.17 2.33 4.48 6.10 6.85 8.72 9.04 -21.15%
P/NAPS 0.30 0.28 0.43 0.56 0.35 0.48 0.51 -8.46%

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