[ASTEEL] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.18%
YoY- 1178.9%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 466,399 341,483 479,277 464,100 377,106 287,501 269,190 9.58%
PBT 17,267 15,574 4,800 20,556 2,439 1,233 15,798 1.49%
Tax -4,749 -5,217 -2,117 -4,640 -214 -117 -5,693 -2.97%
NP 12,518 10,357 2,683 15,916 2,225 1,116 10,105 3.63%
-
NP to SH 9,558 9,937 1,231 14,426 1,128 621 10,105 -0.92%
-
Tax Rate 27.50% 33.50% 44.10% 22.57% 8.77% 9.49% 36.04% -
Total Cost 453,881 331,126 476,594 448,184 374,881 286,385 259,085 9.79%
-
Net Worth 172,450 154,594 129,537 65,177 101,043 100,431 101,240 9.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,449 4,892 1,727 651 651 652 1,934 4.01%
Div Payout % 25.63% 49.23% 140.31% 4.52% 57.79% 105.02% 19.14% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 172,450 154,594 129,537 65,177 101,043 100,431 101,240 9.27%
NOSH 195,966 195,689 172,716 65,177 65,189 65,215 64,484 20.34%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.68% 3.03% 0.56% 3.43% 0.59% 0.39% 3.75% -
ROE 5.54% 6.43% 0.95% 22.13% 1.12% 0.62% 9.98% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 238.00 174.50 277.49 712.06 578.48 440.85 417.45 -8.93%
EPS 4.88 5.08 0.71 22.13 1.73 0.95 15.67 -17.66%
DPS 1.25 2.50 1.00 1.00 1.00 1.00 3.00 -13.57%
NAPS 0.88 0.79 0.75 1.00 1.55 1.54 1.57 -9.19%
Adjusted Per Share Value based on latest NOSH - 65,177
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 96.19 70.43 98.85 95.72 77.77 59.29 55.52 9.58%
EPS 1.97 2.05 0.25 2.98 0.23 0.13 2.08 -0.90%
DPS 0.51 1.01 0.36 0.13 0.13 0.13 0.40 4.13%
NAPS 0.3557 0.3188 0.2672 0.1344 0.2084 0.2071 0.2088 9.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.54 0.46 0.33 0.56 0.41 0.41 0.69 -
P/RPS 0.23 0.26 0.12 0.08 0.07 0.09 0.17 5.16%
P/EPS 11.07 9.06 46.30 2.53 23.69 43.06 4.40 16.61%
EY 9.03 11.04 2.16 39.52 4.22 2.32 22.71 -14.24%
DY 2.31 5.43 3.03 1.79 2.44 2.44 4.35 -10.00%
P/NAPS 0.61 0.58 0.44 0.56 0.26 0.27 0.44 5.59%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 28/02/08 27/02/07 27/02/06 18/02/05 -
Price 0.55 0.48 0.31 0.50 0.46 0.43 0.67 -
P/RPS 0.23 0.28 0.11 0.07 0.08 0.10 0.16 6.23%
P/EPS 11.28 9.45 43.49 2.26 26.58 45.16 4.28 17.52%
EY 8.87 10.58 2.30 44.27 3.76 2.21 23.39 -14.91%
DY 2.27 5.21 3.23 2.00 2.17 2.33 4.48 -10.70%
P/NAPS 0.63 0.61 0.41 0.50 0.30 0.28 0.43 6.56%

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