[ASTEEL] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.03%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 269,190 261,177 246,425 232,168 219,340 205,967 193,501 24.49%
PBT 15,798 14,793 14,657 14,639 14,123 17,868 19,467 -12.94%
Tax -5,693 -5,109 -5,058 -4,948 -4,896 -6,004 -5,677 0.18%
NP 10,105 9,684 9,599 9,691 9,227 11,864 13,790 -18.64%
-
NP to SH 10,105 9,684 9,599 9,691 9,227 11,864 13,790 -18.64%
-
Tax Rate 36.04% 34.54% 34.51% 33.80% 34.67% 33.60% 29.16% -
Total Cost 259,085 251,493 236,826 222,477 210,113 194,103 179,711 27.47%
-
Net Worth 101,240 99,998 98,073 96,471 92,856 91,606 89,336 8.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,934 3,158 3,158 3,158 3,158 2,063 2,063 -4.19%
Div Payout % 19.14% 32.61% 32.90% 32.59% 34.23% 17.39% 14.96% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 101,240 99,998 98,073 96,471 92,856 91,606 89,336 8.65%
NOSH 64,484 64,515 64,522 63,468 63,167 62,317 62,039 2.59%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.75% 3.71% 3.90% 4.17% 4.21% 5.76% 7.13% -
ROE 9.98% 9.68% 9.79% 10.05% 9.94% 12.95% 15.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 417.45 404.83 381.92 365.80 347.23 330.51 311.90 21.34%
EPS 15.67 15.01 14.88 15.27 14.61 19.04 22.23 -20.71%
DPS 3.00 4.90 4.90 4.98 5.00 3.31 3.33 -6.69%
NAPS 1.57 1.55 1.52 1.52 1.47 1.47 1.44 5.90%
Adjusted Per Share Value based on latest NOSH - 63,468
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.52 53.87 50.82 47.88 45.24 42.48 39.91 24.49%
EPS 2.08 2.00 1.98 2.00 1.90 2.45 2.84 -18.67%
DPS 0.40 0.65 0.65 0.65 0.65 0.43 0.43 -4.68%
NAPS 0.2088 0.2062 0.2023 0.199 0.1915 0.1889 0.1842 8.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.69 0.75 0.85 0.82 0.87 0.77 -
P/RPS 0.17 0.17 0.20 0.23 0.24 0.26 0.25 -22.58%
P/EPS 4.40 4.60 5.04 5.57 5.61 4.57 3.46 17.29%
EY 22.71 21.75 19.84 17.96 17.81 21.88 28.87 -14.72%
DY 4.35 7.10 6.53 5.85 6.10 3.81 4.32 0.46%
P/NAPS 0.44 0.45 0.49 0.56 0.56 0.59 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 -
Price 0.67 0.65 0.77 0.84 0.82 0.88 0.81 -
P/RPS 0.16 0.16 0.20 0.23 0.24 0.27 0.26 -27.54%
P/EPS 4.28 4.33 5.18 5.50 5.61 4.62 3.64 11.34%
EY 23.39 23.09 19.32 18.18 17.81 21.63 27.44 -10.05%
DY 4.48 7.53 6.36 5.92 6.10 3.76 4.11 5.88%
P/NAPS 0.43 0.42 0.51 0.55 0.56 0.60 0.56 -16.07%

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