[ASTEEL] QoQ TTM 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- 17.56%
YoY- 52.79%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 205,967 193,501 180,637 159,137 147,675 135,010 132,060 34.45%
PBT 17,868 19,467 18,783 16,612 14,270 11,975 10,902 38.96%
Tax -6,004 -5,677 -4,698 -3,287 -2,935 -2,153 -2,004 107.68%
NP 11,864 13,790 14,085 13,325 11,335 9,822 8,898 21.12%
-
NP to SH 11,864 13,790 14,085 13,325 11,335 9,822 8,898 21.12%
-
Tax Rate 33.60% 29.16% 25.01% 19.79% 20.57% 17.98% 18.38% -
Total Cost 194,103 179,711 166,552 145,812 136,340 125,188 123,162 35.38%
-
Net Worth 91,606 89,336 89,823 82,526 82,349 77,562 73,657 15.63%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,063 2,063 2,063 2,063 3,000 3,000 3,000 -22.07%
Div Payout % 17.39% 14.96% 14.65% 15.48% 26.47% 30.54% 33.72% -
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 91,606 89,336 89,823 82,526 82,349 77,562 73,657 15.63%
NOSH 62,317 62,039 62,377 41,263 40,970 40,396 40,031 34.28%
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 5.76% 7.13% 7.80% 8.37% 7.68% 7.28% 6.74% -
ROE 12.95% 15.44% 15.68% 16.15% 13.76% 12.66% 12.08% -
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 330.51 311.90 289.59 385.66 360.45 334.21 329.89 0.12%
EPS 19.04 22.23 22.58 32.29 27.67 24.31 22.23 -9.80%
DPS 3.31 3.33 3.31 5.00 7.32 7.50 7.50 -42.00%
NAPS 1.47 1.44 1.44 2.00 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 42.48 39.91 37.25 32.82 30.46 27.84 27.24 34.44%
EPS 2.45 2.84 2.90 2.75 2.34 2.03 1.84 21.01%
DPS 0.43 0.43 0.43 0.43 0.62 0.62 0.62 -21.63%
NAPS 0.1889 0.1842 0.1853 0.1702 0.1698 0.16 0.1519 15.62%
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 0.26 0.25 0.25 0.17 0.25 0.26 0.27 -2.48%
P/EPS 4.57 3.46 3.19 2.07 3.29 3.54 4.05 8.37%
EY 21.88 28.87 31.36 48.20 30.40 28.27 24.70 -7.75%
DY 3.81 4.32 4.59 7.46 8.05 8.72 8.33 -40.60%
P/NAPS 0.59 0.53 0.50 0.34 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 0.27 0.26 0.24 0.19 0.26 0.25 0.30 -6.77%
P/EPS 4.62 3.64 3.06 2.26 3.36 3.45 4.50 1.76%
EY 21.63 27.44 32.73 44.24 29.75 28.94 22.23 -1.80%
DY 3.76 4.11 4.79 6.85 7.87 8.93 7.50 -36.86%
P/NAPS 0.60 0.56 0.48 0.37 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