[ASTEEL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -22.23%
YoY- -30.75%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 377,106 287,501 269,190 219,340 159,137 128,979 127,797 19.75%
PBT 2,439 1,233 15,798 14,123 16,612 10,200 12,116 -23.43%
Tax -214 -117 -5,693 -4,896 -3,287 -1,479 -1,716 -29.30%
NP 2,225 1,116 10,105 9,227 13,325 8,721 10,400 -22.65%
-
NP to SH 1,128 621 10,105 9,227 13,325 8,721 10,400 -30.93%
-
Tax Rate 8.77% 9.49% 36.04% 34.67% 19.79% 14.50% 14.16% -
Total Cost 374,881 286,385 259,085 210,113 145,812 120,258 117,397 21.33%
-
Net Worth 101,043 100,431 101,240 92,856 82,526 71,600 65,626 7.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 651 652 1,934 3,158 2,063 3,000 3,001 -22.47%
Div Payout % 57.79% 105.02% 19.14% 34.23% 15.48% 34.40% 28.86% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 101,043 100,431 101,240 92,856 82,526 71,600 65,626 7.45%
NOSH 65,189 65,215 64,484 63,167 41,263 40,000 40,016 8.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.59% 0.39% 3.75% 4.21% 8.37% 6.76% 8.14% -
ROE 1.12% 0.62% 9.98% 9.94% 16.15% 12.18% 15.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 578.48 440.85 417.45 347.23 385.66 322.45 319.36 10.40%
EPS 1.73 0.95 15.67 14.61 32.29 21.80 25.99 -36.32%
DPS 1.00 1.00 3.00 5.00 5.00 7.50 7.50 -28.51%
NAPS 1.55 1.54 1.57 1.47 2.00 1.79 1.64 -0.93%
Adjusted Per Share Value based on latest NOSH - 63,167
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.77 59.29 55.52 45.24 32.82 26.60 26.36 19.74%
EPS 0.23 0.13 2.08 1.90 2.75 1.80 2.14 -31.03%
DPS 0.13 0.13 0.40 0.65 0.43 0.62 0.62 -22.91%
NAPS 0.2084 0.2071 0.2088 0.1915 0.1702 0.1477 0.1353 7.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.41 0.69 0.82 0.67 0.85 0.96 -
P/RPS 0.07 0.09 0.17 0.24 0.17 0.26 0.30 -21.52%
P/EPS 23.69 43.06 4.40 5.61 2.07 3.90 3.69 36.31%
EY 4.22 2.32 22.71 17.81 48.20 25.65 27.07 -26.62%
DY 2.44 2.44 4.35 6.10 7.46 8.82 7.81 -17.61%
P/NAPS 0.26 0.27 0.44 0.56 0.34 0.47 0.59 -12.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 18/02/05 17/02/04 17/02/03 14/02/02 30/01/01 -
Price 0.46 0.43 0.67 0.82 0.73 0.86 0.83 -
P/RPS 0.08 0.10 0.16 0.24 0.19 0.27 0.26 -17.82%
P/EPS 26.58 45.16 4.28 5.61 2.26 3.94 3.19 42.36%
EY 3.76 2.21 23.39 17.81 44.24 25.35 31.31 -29.74%
DY 2.17 2.33 4.48 6.10 6.85 8.72 9.04 -21.15%
P/NAPS 0.30 0.28 0.43 0.56 0.37 0.48 0.51 -8.46%

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