[ASTEEL] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
25-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 15.4%
YoY- 18.89%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 193,501 180,637 159,137 147,675 135,010 132,060 128,979 31.14%
PBT 19,467 18,783 16,612 14,270 11,975 10,902 10,200 54.04%
Tax -5,677 -4,698 -3,287 -2,935 -2,153 -2,004 -1,479 145.75%
NP 13,790 14,085 13,325 11,335 9,822 8,898 8,721 35.84%
-
NP to SH 13,790 14,085 13,325 11,335 9,822 8,898 8,721 35.84%
-
Tax Rate 29.16% 25.01% 19.79% 20.57% 17.98% 18.38% 14.50% -
Total Cost 179,711 166,552 145,812 136,340 125,188 123,162 120,258 30.80%
-
Net Worth 89,336 89,823 82,526 82,349 77,562 73,657 71,600 15.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,063 2,063 2,063 3,000 3,000 3,000 3,000 -22.14%
Div Payout % 14.96% 14.65% 15.48% 26.47% 30.54% 33.72% 34.40% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 89,336 89,823 82,526 82,349 77,562 73,657 71,600 15.94%
NOSH 62,039 62,377 41,263 40,970 40,396 40,031 40,000 34.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.13% 7.80% 8.37% 7.68% 7.28% 6.74% 6.76% -
ROE 15.44% 15.68% 16.15% 13.76% 12.66% 12.08% 12.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 311.90 289.59 385.66 360.45 334.21 329.89 322.45 -2.19%
EPS 22.23 22.58 32.29 27.67 24.31 22.23 21.80 1.31%
DPS 3.33 3.31 5.00 7.32 7.50 7.50 7.50 -41.88%
NAPS 1.44 1.44 2.00 2.01 1.92 1.84 1.79 -13.53%
Adjusted Per Share Value based on latest NOSH - 40,970
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.91 37.25 32.82 30.46 27.84 27.24 26.60 31.15%
EPS 2.84 2.90 2.75 2.34 2.03 1.84 1.80 35.64%
DPS 0.43 0.43 0.43 0.62 0.62 0.62 0.62 -21.70%
NAPS 0.1842 0.1853 0.1702 0.1698 0.16 0.1519 0.1477 15.90%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.77 0.72 0.67 0.91 0.86 0.90 0.85 -
P/RPS 0.25 0.25 0.17 0.25 0.26 0.27 0.26 -2.58%
P/EPS 3.46 3.19 2.07 3.29 3.54 4.05 3.90 -7.69%
EY 28.87 31.36 48.20 30.40 28.27 24.70 25.65 8.22%
DY 4.32 4.59 7.46 8.05 8.72 8.33 8.82 -37.94%
P/NAPS 0.53 0.50 0.34 0.45 0.45 0.49 0.47 8.36%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 26/04/02 14/02/02 -
Price 0.81 0.69 0.73 0.93 0.84 1.00 0.86 -
P/RPS 0.26 0.24 0.19 0.26 0.25 0.30 0.27 -2.49%
P/EPS 3.64 3.06 2.26 3.36 3.45 4.50 3.94 -5.15%
EY 27.44 32.73 44.24 29.75 28.94 22.23 25.35 5.43%
DY 4.11 4.79 6.85 7.87 8.93 7.50 8.72 -39.51%
P/NAPS 0.56 0.48 0.37 0.46 0.44 0.54 0.48 10.85%

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