[ASTEEL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.9%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 491,630 537,689 560,343 467,031 429,357 466,399 341,483 6.25%
PBT -19,819 -32,093 540 -21,380 -23,917 17,267 15,574 -
Tax 3,268 5,451 -42 2,637 3,966 -4,749 -5,217 -
NP -16,551 -26,642 498 -18,743 -19,951 12,518 10,357 -
-
NP to SH -16,551 -26,642 253 -15,349 -17,969 9,558 9,937 -
-
Tax Rate - - 7.78% - - 27.50% 33.50% -
Total Cost 508,181 564,331 559,845 485,774 449,308 453,881 331,126 7.39%
-
Net Worth 201,348 215,969 199,022 142,618 150,667 172,450 154,594 4.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 3,491 - - 2,449 4,892 -
Div Payout % - - 1,380.09% - - 25.63% 49.23% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 201,348 215,969 199,022 142,618 150,667 172,450 154,594 4.50%
NOSH 348,337 348,337 348,337 195,368 195,672 195,966 195,689 10.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.37% -4.95% 0.09% -4.01% -4.65% 2.68% 3.03% -
ROE -8.22% -12.34% 0.13% -10.76% -11.93% 5.54% 6.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 141.62 154.36 160.48 239.05 219.43 238.00 174.50 -3.41%
EPS -4.77 -7.65 0.07 -7.86 -9.18 4.88 5.08 -
DPS 0.00 0.00 1.00 0.00 0.00 1.25 2.50 -
NAPS 0.58 0.62 0.57 0.73 0.77 0.88 0.79 -5.01%
Adjusted Per Share Value based on latest NOSH - 195,368
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.39 110.89 115.57 96.32 88.55 96.19 70.43 6.25%
EPS -3.41 -5.49 0.05 -3.17 -3.71 1.97 2.05 -
DPS 0.00 0.00 0.72 0.00 0.00 0.51 1.01 -
NAPS 0.4153 0.4454 0.4105 0.2941 0.3107 0.3557 0.3188 4.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.215 0.265 0.375 0.46 0.41 0.54 0.46 -
P/RPS 0.15 0.17 0.23 0.19 0.19 0.23 0.26 -8.75%
P/EPS -4.51 -3.46 517.53 -5.86 -4.46 11.07 9.06 -
EY -22.18 -28.86 0.19 -17.08 -22.40 9.03 11.04 -
DY 0.00 0.00 2.67 0.00 0.00 2.31 5.43 -
P/NAPS 0.37 0.43 0.66 0.63 0.53 0.61 0.58 -7.21%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 - 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.18 0.26 0.00 0.405 0.41 0.55 0.48 -
P/RPS 0.13 0.17 0.00 0.17 0.19 0.23 0.28 -11.99%
P/EPS -3.78 -3.40 0.00 -5.16 -4.46 11.28 9.45 -
EY -26.49 -29.42 0.00 -19.40 -22.40 8.87 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 2.27 5.21 -
P/NAPS 0.31 0.42 0.00 0.55 0.53 0.63 0.61 -10.66%

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