[ASTEEL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
01-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 41.27%
YoY- 266.72%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 429,432 370,398 510,932 423,201 314,018 279,895 246,425 9.69%
PBT 35,427 -23,002 36,043 13,642 -6,916 10,500 14,657 15.83%
Tax -8,351 3,027 -8,549 -3,069 2,070 -3,180 -5,058 8.71%
NP 27,076 -19,975 27,494 10,573 -4,846 7,320 9,599 18.85%
-
NP to SH 24,059 -18,274 24,689 9,058 -5,433 6,915 9,599 16.54%
-
Tax Rate 23.57% - 23.72% 22.50% - 30.29% 34.51% -
Total Cost 402,356 390,373 483,438 412,628 318,864 272,575 236,826 9.23%
-
Net Worth 160,207 141,171 130,435 65,137 96,981 103,412 98,073 8.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,892 1,727 651 651 652 1,934 3,158 7.56%
Div Payout % 20.33% 0.00% 2.64% 7.20% 0.00% 27.98% 32.90% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 160,207 141,171 130,435 65,137 96,981 103,412 98,073 8.51%
NOSH 195,375 196,071 130,435 65,137 65,088 65,039 64,522 20.26%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.31% -5.39% 5.38% 2.50% -1.54% 2.62% 3.90% -
ROE 15.02% -12.94% 18.93% 13.91% -5.60% 6.69% 9.79% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 219.80 188.91 391.71 649.70 482.45 430.35 381.92 -8.79%
EPS 12.31 -9.32 18.93 13.91 -8.35 10.63 14.88 -3.10%
DPS 2.50 0.88 0.50 1.00 1.00 3.00 4.90 -10.60%
NAPS 0.82 0.72 1.00 1.00 1.49 1.59 1.52 -9.77%
Adjusted Per Share Value based on latest NOSH - 65,137
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 88.57 76.39 105.38 87.28 64.76 57.73 50.82 9.69%
EPS 4.96 -3.77 5.09 1.87 -1.12 1.43 1.98 16.53%
DPS 1.01 0.36 0.13 0.13 0.13 0.40 0.65 7.61%
NAPS 0.3304 0.2912 0.269 0.1343 0.20 0.2133 0.2023 8.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.52 0.40 0.38 0.44 0.41 0.52 0.75 -
P/RPS 0.24 0.21 0.10 0.07 0.08 0.12 0.20 3.08%
P/EPS 4.22 -4.29 2.01 3.16 -4.91 4.89 5.04 -2.91%
EY 23.68 -23.30 49.81 31.60 -20.36 20.45 19.84 2.99%
DY 4.81 2.20 1.31 2.27 2.44 5.77 6.53 -4.96%
P/NAPS 0.63 0.56 0.38 0.44 0.28 0.33 0.49 4.27%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 31/07/09 30/07/08 01/08/07 26/07/06 20/07/05 19/07/04 -
Price 0.52 0.41 0.34 0.45 0.39 0.52 0.77 -
P/RPS 0.24 0.22 0.09 0.07 0.08 0.12 0.20 3.08%
P/EPS 4.22 -4.40 1.80 3.24 -4.67 4.89 5.18 -3.35%
EY 23.68 -22.73 55.67 30.90 -21.40 20.45 19.32 3.44%
DY 4.81 2.15 1.47 2.22 2.56 5.77 6.36 -4.54%
P/NAPS 0.63 0.57 0.34 0.45 0.26 0.33 0.51 3.58%

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