[ASTEEL] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.09%
YoY- 40.4%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 232,168 219,340 205,967 193,501 180,637 159,137 147,675 35.16%
PBT 14,639 14,123 17,868 19,467 18,783 16,612 14,270 1.71%
Tax -4,948 -4,896 -6,004 -5,677 -4,698 -3,287 -2,935 41.60%
NP 9,691 9,227 11,864 13,790 14,085 13,325 11,335 -9.91%
-
NP to SH 9,691 9,227 11,864 13,790 14,085 13,325 11,335 -9.91%
-
Tax Rate 33.80% 34.67% 33.60% 29.16% 25.01% 19.79% 20.57% -
Total Cost 222,477 210,113 194,103 179,711 166,552 145,812 136,340 38.56%
-
Net Worth 96,471 92,856 91,606 89,336 89,823 82,526 82,349 11.11%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,158 3,158 2,063 2,063 2,063 2,063 3,000 3.47%
Div Payout % 32.59% 34.23% 17.39% 14.96% 14.65% 15.48% 26.47% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 96,471 92,856 91,606 89,336 89,823 82,526 82,349 11.11%
NOSH 63,468 63,167 62,317 62,039 62,377 41,263 40,970 33.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.17% 4.21% 5.76% 7.13% 7.80% 8.37% 7.68% -
ROE 10.05% 9.94% 12.95% 15.44% 15.68% 16.15% 13.76% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 365.80 347.23 330.51 311.90 289.59 385.66 360.45 0.98%
EPS 15.27 14.61 19.04 22.23 22.58 32.29 27.67 -32.69%
DPS 4.98 5.00 3.31 3.33 3.31 5.00 7.32 -22.62%
NAPS 1.52 1.47 1.47 1.44 1.44 2.00 2.01 -16.98%
Adjusted Per Share Value based on latest NOSH - 62,039
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.88 45.24 42.48 39.91 37.25 32.82 30.46 35.15%
EPS 2.00 1.90 2.45 2.84 2.90 2.75 2.34 -9.92%
DPS 0.65 0.65 0.43 0.43 0.43 0.43 0.62 3.19%
NAPS 0.199 0.1915 0.1889 0.1842 0.1853 0.1702 0.1698 11.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.85 0.82 0.87 0.77 0.72 0.67 0.91 -
P/RPS 0.23 0.24 0.26 0.25 0.25 0.17 0.25 -5.40%
P/EPS 5.57 5.61 4.57 3.46 3.19 2.07 3.29 42.00%
EY 17.96 17.81 21.88 28.87 31.36 48.20 30.40 -29.56%
DY 5.85 6.10 3.81 4.32 4.59 7.46 8.05 -19.15%
P/NAPS 0.56 0.56 0.59 0.53 0.50 0.34 0.45 15.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 -
Price 0.84 0.82 0.88 0.81 0.69 0.73 0.93 -
P/RPS 0.23 0.24 0.27 0.26 0.24 0.19 0.26 -7.84%
P/EPS 5.50 5.61 4.62 3.64 3.06 2.26 3.36 38.85%
EY 18.18 17.81 21.63 27.44 32.73 44.24 29.75 -27.96%
DY 5.92 6.10 3.76 4.11 4.79 6.85 7.87 -17.27%
P/NAPS 0.55 0.56 0.60 0.56 0.48 0.37 0.46 12.63%

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