[ASTEEL] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.38%
YoY- -4.72%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 279,895 246,425 193,501 135,010 128,474 126,040 17.28%
PBT 10,500 14,657 19,467 11,975 12,063 10,101 0.77%
Tax -3,180 -5,058 -5,677 -2,153 -1,754 -1,151 22.52%
NP 7,320 9,599 13,790 9,822 10,309 8,950 -3.93%
-
NP to SH 6,915 9,599 13,790 9,822 10,309 8,950 -5.02%
-
Tax Rate 30.29% 34.51% 29.16% 17.98% 14.54% 11.39% -
Total Cost 272,575 236,826 179,711 125,188 118,165 117,090 18.40%
-
Net Worth 103,412 98,073 89,336 77,562 70,000 62,426 10.61%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,934 3,158 2,063 3,000 3,001 2,252 -2.99%
Div Payout % 27.98% 32.90% 14.96% 30.54% 29.11% 25.17% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 103,412 98,073 89,336 77,562 70,000 62,426 10.61%
NOSH 65,039 64,522 62,039 40,396 39,982 30,012 16.71%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.62% 3.90% 7.13% 7.28% 8.02% 7.10% -
ROE 6.69% 9.79% 15.44% 12.66% 14.73% 14.34% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 430.35 381.92 311.90 334.21 321.33 419.95 0.49%
EPS 10.63 14.88 22.23 24.31 25.78 29.82 -18.63%
DPS 3.00 4.90 3.33 7.50 7.51 7.50 -16.73%
NAPS 1.59 1.52 1.44 1.92 1.7508 2.08 -5.22%
Adjusted Per Share Value based on latest NOSH - 40,396
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.73 50.82 39.91 27.84 26.50 25.99 17.29%
EPS 1.43 1.98 2.84 2.03 2.13 1.85 -5.01%
DPS 0.40 0.65 0.43 0.62 0.62 0.46 -2.75%
NAPS 0.2133 0.2023 0.1842 0.16 0.1444 0.1287 10.62%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.52 0.75 0.77 0.86 0.76 1.40 -
P/RPS 0.12 0.20 0.25 0.26 0.24 0.33 -18.30%
P/EPS 4.89 5.04 3.46 3.54 2.95 4.69 0.83%
EY 20.45 19.84 28.87 28.27 33.93 21.30 -0.81%
DY 5.77 6.53 4.32 8.72 9.88 5.36 1.48%
P/NAPS 0.33 0.49 0.53 0.45 0.43 0.67 -13.19%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/07/05 19/07/04 24/07/03 22/07/02 27/07/01 17/07/00 -
Price 0.52 0.77 0.81 0.84 0.81 1.61 -
P/RPS 0.12 0.20 0.26 0.25 0.25 0.38 -20.57%
P/EPS 4.89 5.18 3.64 3.45 3.14 5.40 -1.96%
EY 20.45 19.32 27.44 28.94 31.83 18.52 2.00%
DY 5.77 6.36 4.11 8.93 9.27 4.66 4.36%
P/NAPS 0.33 0.51 0.56 0.44 0.46 0.77 -15.58%

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