[ASTEEL] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.82%
YoY- 771.2%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 441,865 329,655 526,385 435,631 345,280 284,214 261,177 9.15%
PBT 27,866 -13,561 30,750 15,395 -1,291 5,717 14,793 11.12%
Tax -6,950 1,072 -7,150 -3,447 571 -1,618 -5,109 5.26%
NP 20,916 -12,489 23,600 11,948 -720 4,099 9,684 13.68%
-
NP to SH 18,700 -11,623 20,940 10,672 -1,590 3,572 9,684 11.58%
-
Tax Rate 24.94% - 23.25% 22.39% - 28.30% 34.54% -
Total Cost 420,949 342,144 502,785 423,683 346,000 280,115 251,493 8.95%
-
Net Worth 174,674 146,815 0 65,176 99,810 102,472 99,998 9.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,892 1,727 651 651 652 1,934 3,158 7.56%
Div Payout % 26.16% 0.00% 3.11% 6.11% 0.00% 54.16% 32.61% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 174,674 146,815 0 65,176 99,810 102,472 99,998 9.73%
NOSH 196,263 195,753 130,000 65,176 65,235 65,268 64,515 20.36%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.73% -3.79% 4.48% 2.74% -0.21% 1.44% 3.71% -
ROE 10.71% -7.92% 0.00% 16.37% -1.59% 3.49% 9.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 225.14 168.40 404.91 668.39 529.28 435.45 404.83 -9.31%
EPS 9.53 -5.94 16.11 16.37 -2.44 5.47 15.01 -7.28%
DPS 2.50 0.88 0.50 1.00 1.00 3.00 4.90 -10.60%
NAPS 0.89 0.75 0.00 1.00 1.53 1.57 1.55 -8.82%
Adjusted Per Share Value based on latest NOSH - 65,176
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 91.13 67.99 108.56 89.84 71.21 58.62 53.87 9.15%
EPS 3.86 -2.40 4.32 2.20 -0.33 0.74 2.00 11.57%
DPS 1.01 0.36 0.13 0.13 0.13 0.40 0.65 7.61%
NAPS 0.3603 0.3028 0.00 0.1344 0.2059 0.2113 0.2062 9.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.55 0.44 0.39 0.48 0.41 0.45 0.69 -
P/RPS 0.24 0.26 0.10 0.07 0.08 0.10 0.17 5.91%
P/EPS 5.77 -7.41 2.42 2.93 -16.82 8.22 4.60 3.84%
EY 17.32 -13.49 41.30 34.11 -5.94 12.16 21.75 -3.72%
DY 4.55 2.01 1.29 2.08 2.44 6.67 7.10 -7.14%
P/NAPS 0.62 0.59 0.00 0.48 0.27 0.29 0.45 5.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 28/10/09 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 -
Price 0.55 0.45 0.27 0.49 0.40 0.43 0.65 -
P/RPS 0.24 0.27 0.07 0.07 0.08 0.10 0.16 6.98%
P/EPS 5.77 -7.58 1.68 2.99 -16.41 7.86 4.33 4.89%
EY 17.32 -13.19 59.66 33.42 -6.09 12.73 23.09 -4.67%
DY 4.55 1.96 1.86 2.04 2.50 6.98 7.53 -8.04%
P/NAPS 0.62 0.60 0.00 0.49 0.26 0.27 0.42 6.70%

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