[ASTEEL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 185.49%
YoY- 707.23%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 467,031 429,357 466,399 341,483 479,277 464,100 377,106 3.62%
PBT -21,380 -23,917 17,267 15,574 4,800 20,556 2,439 -
Tax 2,637 3,966 -4,749 -5,217 -2,117 -4,640 -214 -
NP -18,743 -19,951 12,518 10,357 2,683 15,916 2,225 -
-
NP to SH -15,349 -17,969 9,558 9,937 1,231 14,426 1,128 -
-
Tax Rate - - 27.50% 33.50% 44.10% 22.57% 8.77% -
Total Cost 485,774 449,308 453,881 331,126 476,594 448,184 374,881 4.40%
-
Net Worth 142,618 150,667 172,450 154,594 129,537 65,177 101,043 5.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 2,449 4,892 1,727 651 651 -
Div Payout % - - 25.63% 49.23% 140.31% 4.52% 57.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 142,618 150,667 172,450 154,594 129,537 65,177 101,043 5.90%
NOSH 195,368 195,672 195,966 195,689 172,716 65,177 65,189 20.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.01% -4.65% 2.68% 3.03% 0.56% 3.43% 0.59% -
ROE -10.76% -11.93% 5.54% 6.43% 0.95% 22.13% 1.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 239.05 219.43 238.00 174.50 277.49 712.06 578.48 -13.68%
EPS -7.86 -9.18 4.88 5.08 0.71 22.13 1.73 -
DPS 0.00 0.00 1.25 2.50 1.00 1.00 1.00 -
NAPS 0.73 0.77 0.88 0.79 0.75 1.00 1.55 -11.78%
Adjusted Per Share Value based on latest NOSH - 195,689
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 96.32 88.55 96.19 70.43 98.85 95.72 77.77 3.62%
EPS -3.17 -3.71 1.97 2.05 0.25 2.98 0.23 -
DPS 0.00 0.00 0.51 1.01 0.36 0.13 0.13 -
NAPS 0.2941 0.3107 0.3557 0.3188 0.2672 0.1344 0.2084 5.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.41 0.54 0.46 0.33 0.56 0.41 -
P/RPS 0.19 0.19 0.23 0.26 0.12 0.08 0.07 18.08%
P/EPS -5.86 -4.46 11.07 9.06 46.30 2.53 23.69 -
EY -17.08 -22.40 9.03 11.04 2.16 39.52 4.22 -
DY 0.00 0.00 2.31 5.43 3.03 1.79 2.44 -
P/NAPS 0.63 0.53 0.61 0.58 0.44 0.56 0.26 15.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.405 0.41 0.55 0.48 0.31 0.50 0.46 -
P/RPS 0.17 0.19 0.23 0.28 0.11 0.07 0.08 13.37%
P/EPS -5.16 -4.46 11.28 9.45 43.49 2.26 26.58 -
EY -19.40 -22.40 8.87 10.58 2.30 44.27 3.76 -
DY 0.00 0.00 2.27 5.21 3.23 2.00 2.17 -
P/NAPS 0.55 0.53 0.63 0.61 0.41 0.50 0.30 10.61%

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