[ASTEEL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.18%
YoY- 1178.9%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 526,385 510,932 487,027 464,100 435,631 423,201 398,312 20.36%
PBT 30,750 36,043 25,795 20,556 15,395 13,642 9,331 120.97%
Tax -7,150 -8,549 -5,952 -4,640 -3,447 -3,069 -1,661 163.91%
NP 23,600 27,494 19,843 15,916 11,948 10,573 7,670 111.11%
-
NP to SH 20,940 24,689 18,103 14,426 10,672 9,058 6,412 119.64%
-
Tax Rate 23.25% 23.72% 23.07% 22.57% 22.39% 22.50% 17.80% -
Total Cost 502,785 483,438 467,184 448,184 423,683 412,628 390,642 18.26%
-
Net Worth 0 130,435 65,184 65,177 65,176 65,137 101,607 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 651 651 651 651 651 651 651 0.00%
Div Payout % 3.11% 2.64% 3.60% 4.52% 6.11% 7.20% 10.17% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 0 130,435 65,184 65,177 65,176 65,137 101,607 -
NOSH 130,000 130,435 65,184 65,177 65,176 65,137 65,132 58.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.48% 5.38% 4.07% 3.43% 2.74% 2.50% 1.93% -
ROE 0.00% 18.93% 27.77% 22.13% 16.37% 13.91% 6.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 404.91 391.71 747.15 712.06 668.39 649.70 611.54 -23.97%
EPS 16.11 18.93 27.77 22.13 16.37 13.91 9.84 38.78%
DPS 0.50 0.50 1.00 1.00 1.00 1.00 1.00 -36.92%
NAPS 0.00 1.00 1.00 1.00 1.00 1.00 1.56 -
Adjusted Per Share Value based on latest NOSH - 65,177
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 108.56 105.38 100.44 95.72 89.84 87.28 82.15 20.36%
EPS 4.32 5.09 3.73 2.98 2.20 1.87 1.32 119.95%
DPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
NAPS 0.00 0.269 0.1344 0.1344 0.1344 0.1343 0.2096 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.38 0.50 0.56 0.48 0.44 0.44 -
P/RPS 0.10 0.10 0.07 0.08 0.07 0.07 0.07 26.76%
P/EPS 2.42 2.01 1.80 2.53 2.93 3.16 4.47 -33.49%
EY 41.30 49.81 55.54 39.52 34.11 31.60 22.37 50.32%
DY 1.29 1.31 2.00 1.79 2.08 2.27 2.27 -31.32%
P/NAPS 0.00 0.38 0.50 0.56 0.48 0.44 0.28 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 30/07/08 09/05/08 28/02/08 31/10/07 01/08/07 08/05/07 -
Price 0.27 0.34 0.56 0.50 0.49 0.45 0.43 -
P/RPS 0.07 0.09 0.07 0.07 0.07 0.07 0.07 0.00%
P/EPS 1.68 1.80 2.02 2.26 2.99 3.24 4.37 -47.03%
EY 59.66 55.67 49.59 44.27 33.42 30.90 22.89 89.06%
DY 1.86 1.47 1.79 2.00 2.04 2.22 2.33 -13.91%
P/NAPS 0.00 0.34 0.56 0.50 0.49 0.45 0.28 -

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