[ASTEEL] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.95%
YoY- -30.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 262,810 269,190 261,177 246,425 232,168 219,340 205,967 17.62%
PBT 12,331 15,798 14,793 14,657 14,639 14,123 17,868 -21.88%
Tax -4,250 -5,693 -5,109 -5,058 -4,948 -4,896 -6,004 -20.55%
NP 8,081 10,105 9,684 9,599 9,691 9,227 11,864 -22.56%
-
NP to SH 8,018 10,105 9,684 9,599 9,691 9,227 11,864 -22.96%
-
Tax Rate 34.47% 36.04% 34.54% 34.51% 33.80% 34.67% 33.60% -
Total Cost 254,729 259,085 251,493 236,826 222,477 210,113 194,103 19.84%
-
Net Worth 102,921 101,240 99,998 98,073 96,471 92,856 91,606 8.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,934 1,934 3,158 3,158 3,158 3,158 2,063 -4.20%
Div Payout % 24.13% 19.14% 32.61% 32.90% 32.59% 34.23% 17.39% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 102,921 101,240 99,998 98,073 96,471 92,856 91,606 8.06%
NOSH 64,730 64,484 64,515 64,522 63,468 63,167 62,317 2.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.07% 3.75% 3.71% 3.90% 4.17% 4.21% 5.76% -
ROE 7.79% 9.98% 9.68% 9.79% 10.05% 9.94% 12.95% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 406.00 417.45 404.83 381.92 365.80 347.23 330.51 14.68%
EPS 12.39 15.67 15.01 14.88 15.27 14.61 19.04 -24.88%
DPS 3.00 3.00 4.90 4.90 4.98 5.00 3.31 -6.33%
NAPS 1.59 1.57 1.55 1.52 1.52 1.47 1.47 5.36%
Adjusted Per Share Value based on latest NOSH - 64,522
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.20 55.52 53.87 50.82 47.88 45.24 42.48 17.61%
EPS 1.65 2.08 2.00 1.98 2.00 1.90 2.45 -23.14%
DPS 0.40 0.40 0.65 0.65 0.65 0.65 0.43 -4.70%
NAPS 0.2123 0.2088 0.2062 0.2023 0.199 0.1915 0.1889 8.08%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.68 0.69 0.69 0.75 0.85 0.82 0.87 -
P/RPS 0.17 0.17 0.17 0.20 0.23 0.24 0.26 -24.64%
P/EPS 5.49 4.40 4.60 5.04 5.57 5.61 4.57 12.99%
EY 18.22 22.71 21.75 19.84 17.96 17.81 21.88 -11.47%
DY 4.41 4.35 7.10 6.53 5.85 6.10 3.81 10.23%
P/NAPS 0.43 0.44 0.45 0.49 0.56 0.56 0.59 -18.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/04/05 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 -
Price 0.67 0.67 0.65 0.77 0.84 0.82 0.88 -
P/RPS 0.17 0.16 0.16 0.20 0.23 0.24 0.27 -26.51%
P/EPS 5.41 4.28 4.33 5.18 5.50 5.61 4.62 11.08%
EY 18.49 23.39 23.09 19.32 18.18 17.81 21.63 -9.92%
DY 4.48 4.48 7.53 6.36 5.92 6.10 3.76 12.37%
P/NAPS 0.42 0.43 0.42 0.51 0.55 0.56 0.60 -21.14%

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