[ASTEEL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 185.49%
YoY- 707.23%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 441,865 429,432 386,906 341,483 329,655 370,398 429,934 1.83%
PBT 27,866 35,427 30,415 15,574 -13,561 -23,002 -8,692 -
Tax -6,950 -8,351 -7,290 -5,217 1,072 3,027 -440 528.48%
NP 20,916 27,076 23,125 10,357 -12,489 -19,975 -9,132 -
-
NP to SH 18,700 24,059 21,312 9,937 -11,623 -18,274 -9,396 -
-
Tax Rate 24.94% 23.57% 23.97% 33.50% - - - -
Total Cost 420,949 402,356 363,781 331,126 342,144 390,373 439,066 -2.76%
-
Net Worth 174,674 160,207 160,303 154,594 146,815 141,171 138,740 16.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,892 4,892 4,892 4,892 1,727 1,727 1,727 100.07%
Div Payout % 26.16% 20.33% 22.96% 49.23% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,674 160,207 160,303 154,594 146,815 141,171 138,740 16.57%
NOSH 196,263 195,375 195,492 195,689 195,753 196,071 195,408 0.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.73% 6.31% 5.98% 3.03% -3.79% -5.39% -2.12% -
ROE 10.71% 15.02% 13.29% 6.43% -7.92% -12.94% -6.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 225.14 219.80 197.91 174.50 168.40 188.91 220.02 1.54%
EPS 9.53 12.31 10.90 5.08 -5.94 -9.32 -4.81 -
DPS 2.50 2.50 2.50 2.50 0.88 0.88 0.88 100.46%
NAPS 0.89 0.82 0.82 0.79 0.75 0.72 0.71 16.24%
Adjusted Per Share Value based on latest NOSH - 195,689
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.13 88.57 79.80 70.43 67.99 76.39 88.67 1.83%
EPS 3.86 4.96 4.40 2.05 -2.40 -3.77 -1.94 -
DPS 1.01 1.01 1.01 1.01 0.36 0.36 0.36 98.79%
NAPS 0.3603 0.3304 0.3306 0.3188 0.3028 0.2912 0.2861 16.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.52 0.54 0.46 0.44 0.40 0.30 -
P/RPS 0.24 0.24 0.27 0.26 0.26 0.21 0.14 43.19%
P/EPS 5.77 4.22 4.95 9.06 -7.41 -4.29 -6.24 -
EY 17.32 23.68 20.19 11.04 -13.49 -23.30 -16.03 -
DY 4.55 4.81 4.63 5.43 2.01 2.20 2.95 33.45%
P/NAPS 0.62 0.63 0.66 0.58 0.59 0.56 0.42 29.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 -
Price 0.55 0.52 0.54 0.48 0.45 0.41 0.41 -
P/RPS 0.24 0.24 0.27 0.28 0.27 0.22 0.19 16.83%
P/EPS 5.77 4.22 4.95 9.45 -7.58 -4.40 -8.53 -
EY 17.32 23.68 20.19 10.58 -13.19 -22.73 -11.73 -
DY 4.55 4.81 4.63 5.21 1.96 2.15 2.16 64.25%
P/NAPS 0.62 0.63 0.66 0.61 0.60 0.57 0.58 4.54%

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