[ASTEEL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1183.65%
YoY- 81.77%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 341,483 479,278 461,882 377,107 287,501 269,190 219,341 7.64%
PBT 15,575 4,800 20,556 2,439 1,232 15,798 14,124 1.64%
Tax -5,218 -2,117 -4,639 -215 -117 -5,692 -4,897 1.06%
NP 10,357 2,683 15,917 2,224 1,115 10,106 9,227 1.94%
-
NP to SH 9,938 1,230 14,427 1,127 620 10,106 9,227 1.24%
-
Tax Rate 33.50% 44.10% 22.57% 8.82% 9.50% 36.03% 34.67% -
Total Cost 331,126 476,595 445,965 374,883 286,386 259,084 210,114 7.86%
-
Net Worth 154,547 129,929 123,808 100,973 100,505 100,931 91,584 9.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,890 1,732 3,258 651 652 1,928 3,115 7.79%
Div Payout % 49.21% 140.85% 22.58% 57.80% 105.26% 19.08% 33.76% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 154,547 129,929 123,808 100,973 100,505 100,931 91,584 9.10%
NOSH 195,629 173,239 65,162 65,144 65,263 64,287 62,302 20.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.03% 0.56% 3.45% 0.59% 0.39% 3.75% 4.21% -
ROE 6.43% 0.95% 11.65% 1.12% 0.62% 10.01% 10.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 174.56 276.66 708.81 578.88 440.53 418.73 352.06 -11.02%
EPS 5.08 0.71 22.14 1.73 0.95 15.72 14.81 -16.31%
DPS 2.50 1.00 5.00 1.00 1.00 3.00 5.00 -10.90%
NAPS 0.79 0.75 1.90 1.55 1.54 1.57 1.47 -9.82%
Adjusted Per Share Value based on latest NOSH - 65,189
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.43 98.85 95.26 77.77 59.29 55.52 45.24 7.64%
EPS 2.05 0.25 2.98 0.23 0.13 2.08 1.90 1.27%
DPS 1.01 0.36 0.67 0.13 0.13 0.40 0.64 7.89%
NAPS 0.3187 0.268 0.2553 0.2082 0.2073 0.2082 0.1889 9.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.46 0.33 0.56 0.41 0.41 0.69 0.82 -
P/RPS 0.26 0.12 0.08 0.07 0.09 0.16 0.23 2.06%
P/EPS 9.06 46.48 2.53 23.70 43.16 4.39 5.54 8.53%
EY 11.04 2.15 39.54 4.22 2.32 22.78 18.06 -7.86%
DY 5.43 3.03 8.93 2.44 2.44 4.35 6.10 -1.91%
P/NAPS 0.58 0.44 0.29 0.26 0.27 0.44 0.56 0.58%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 27/02/07 27/02/06 18/02/05 17/02/04 -
Price 0.48 0.31 0.50 0.46 0.43 0.67 0.82 -
P/RPS 0.27 0.11 0.07 0.08 0.10 0.16 0.23 2.70%
P/EPS 9.45 43.66 2.26 26.59 45.26 4.26 5.54 9.29%
EY 10.58 2.29 44.28 3.76 2.21 23.46 18.06 -8.51%
DY 5.21 3.23 10.00 2.17 2.33 4.48 6.10 -2.59%
P/NAPS 0.61 0.41 0.26 0.30 0.28 0.43 0.56 1.43%

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