[ASTEEL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.34%
YoY- 52.81%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 214,786 212,018 223,768 159,138 152,345 143,290 137,768 34.41%
PBT 17,553 19,768 21,532 16,612 15,878 14,058 12,848 23.10%
Tax -6,608 -7,436 -8,308 -3,287 -2,984 -2,656 -2,664 83.14%
NP 10,945 12,332 13,224 13,325 12,894 11,402 10,184 4.91%
-
NP to SH 10,945 12,332 13,224 13,325 12,894 11,402 10,184 4.91%
-
Tax Rate 37.65% 37.62% 38.58% 19.79% 18.79% 18.89% 20.73% -
Total Cost 203,841 199,686 210,544 145,813 139,450 131,888 127,584 36.62%
-
Net Worth 91,280 89,236 89,823 84,779 81,606 77,575 73,657 15.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,037 - - - -
Div Payout % - - - 15.29% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,280 89,236 89,823 84,779 81,606 77,575 73,657 15.35%
NOSH 62,095 61,969 62,377 40,759 40,600 40,403 40,031 33.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.10% 5.82% 5.91% 8.37% 8.46% 7.96% 7.39% -
ROE 11.99% 13.82% 14.72% 15.72% 15.80% 14.70% 13.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 345.90 342.13 358.73 390.43 375.23 354.64 344.15 0.33%
EPS 17.63 19.90 21.20 21.71 31.76 28.22 25.44 -21.67%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.44 2.08 2.01 1.92 1.84 -13.88%
Adjusted Per Share Value based on latest NOSH - 41,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.30 43.73 46.15 32.82 31.42 29.55 28.41 34.43%
EPS 2.26 2.54 2.73 2.75 2.66 2.35 2.10 5.01%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1883 0.184 0.1853 0.1749 0.1683 0.16 0.1519 15.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.87 0.77 0.72 0.67 0.91 0.86 0.90 -
P/RPS 0.25 0.23 0.20 0.17 0.24 0.24 0.26 -2.57%
P/EPS 4.94 3.87 3.40 2.05 2.87 3.05 3.54 24.85%
EY 20.26 25.84 29.44 48.79 34.90 32.81 28.27 -19.90%
DY 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.50 0.32 0.45 0.45 0.49 13.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 26/04/02 -
Price 0.88 0.81 0.69 0.73 0.93 0.84 1.00 -
P/RPS 0.25 0.24 0.19 0.19 0.25 0.24 0.29 -9.41%
P/EPS 4.99 4.07 3.25 2.23 2.93 2.98 3.93 17.23%
EY 20.03 24.57 30.72 44.78 34.15 33.60 25.44 -14.72%
DY 0.00 0.00 0.00 6.85 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.48 0.35 0.46 0.44 0.54 7.26%

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