[ASTEEL] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 16.79%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 159,138 152,345 143,290 137,768 128,980 127,417 131,228 13.67%
PBT 16,612 15,878 14,058 12,848 10,200 10,450 10,510 35.57%
Tax -3,287 -2,984 -2,656 -2,664 -1,480 -1,042 -1,310 84.34%
NP 13,325 12,894 11,402 10,184 8,720 9,408 9,200 27.92%
-
NP to SH 13,325 12,894 11,402 10,184 8,720 9,408 9,200 27.92%
-
Tax Rate 19.79% 18.79% 18.89% 20.73% 14.51% 9.97% 12.46% -
Total Cost 145,813 139,450 131,888 127,584 120,260 118,009 122,028 12.56%
-
Net Worth 84,779 81,606 77,575 73,657 71,632 72,400 70,032 13.54%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,037 - - - 3,001 - - -
Div Payout % 15.29% - - - 34.42% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 84,779 81,606 77,575 73,657 71,632 72,400 70,032 13.54%
NOSH 40,759 40,600 40,403 40,031 40,018 40,000 40,000 1.25%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.37% 8.46% 7.96% 7.39% 6.76% 7.38% 7.01% -
ROE 15.72% 15.80% 14.70% 13.83% 12.17% 12.99% 13.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 390.43 375.23 354.64 344.15 322.30 318.54 328.07 12.26%
EPS 21.71 31.76 28.22 25.44 21.79 23.52 23.00 -3.76%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.08 2.01 1.92 1.84 1.79 1.81 1.7508 12.13%
Adjusted Per Share Value based on latest NOSH - 40,031
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.82 31.42 29.55 28.41 26.60 26.28 27.06 13.68%
EPS 2.75 2.66 2.35 2.10 1.80 1.94 1.90 27.86%
DPS 0.42 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.1749 0.1683 0.16 0.1519 0.1477 0.1493 0.1444 13.58%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.67 0.91 0.86 0.90 0.85 0.71 0.76 -
P/RPS 0.17 0.24 0.24 0.26 0.26 0.22 0.23 -18.20%
P/EPS 2.05 2.87 3.05 3.54 3.90 3.02 3.30 -27.13%
EY 48.79 34.90 32.81 28.27 25.64 33.13 30.26 37.38%
DY 7.46 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.32 0.45 0.45 0.49 0.47 0.39 0.43 -17.83%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 25/10/02 22/07/02 26/04/02 14/02/02 19/10/01 27/07/01 -
Price 0.73 0.93 0.84 1.00 0.86 0.73 0.81 -
P/RPS 0.19 0.25 0.24 0.29 0.27 0.23 0.25 -16.67%
P/EPS 2.23 2.93 2.98 3.93 3.95 3.10 3.52 -26.17%
EY 44.78 34.15 33.60 25.44 25.34 32.22 28.40 35.35%
DY 6.85 0.00 0.00 0.00 8.72 0.00 0.00 -
P/NAPS 0.35 0.46 0.44 0.54 0.48 0.40 0.46 -16.61%

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