[SSTEEL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 129.1%
YoY- 406.95%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,352,140 2,811,042 2,829,528 2,474,190 2,238,184 2,353,284 2,356,621 26.45%
PBT 430,588 195,152 149,774 115,014 50,316 66,132 64,601 253.76%
Tax -43,840 -3,359 -764 8,348 3,688 18,823 27,329 -
NP 386,748 191,793 149,010 123,362 54,004 84,955 91,930 160.37%
-
NP to SH 385,492 191,690 148,944 123,208 53,780 84,706 91,409 160.79%
-
Tax Rate 10.18% 1.72% 0.51% -7.26% -7.33% -28.46% -42.30% -
Total Cost 2,965,392 2,619,249 2,680,517 2,350,828 2,184,180 2,268,329 2,264,690 19.66%
-
Net Worth 829,645 734,468 772,716 716,617 739,474 661,081 609,395 22.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 31,477 41,995 20,953 84,031 20,920 - -
Div Payout % - 16.42% 28.20% 17.01% 156.25% 24.70% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 829,645 734,468 772,716 716,617 739,474 661,081 609,395 22.81%
NOSH 419,013 419,696 419,954 419,074 420,156 418,405 362,735 10.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.54% 6.82% 5.27% 4.99% 2.41% 3.61% 3.90% -
ROE 46.46% 26.10% 19.28% 17.19% 7.27% 12.81% 15.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 800.01 669.78 673.77 590.39 532.70 562.44 649.68 14.87%
EPS 92.00 45.70 35.47 29.40 12.80 20.20 25.20 136.90%
DPS 0.00 7.50 10.00 5.00 20.00 5.00 0.00 -
NAPS 1.98 1.75 1.84 1.71 1.76 1.58 1.68 11.56%
Adjusted Per Share Value based on latest NOSH - 418,773
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 562.14 471.40 474.50 414.91 375.34 394.64 395.20 26.45%
EPS 64.65 32.15 24.98 20.66 9.02 14.20 15.33 160.79%
DPS 0.00 5.28 7.04 3.51 14.09 3.51 0.00 -
NAPS 1.3913 1.2317 1.2958 1.2017 1.2401 1.1086 1.0219 22.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.07 1.80 1.72 1.71 1.64 1.46 1.15 -
P/RPS 0.26 0.27 0.26 0.29 0.31 0.26 0.18 27.75%
P/EPS 2.25 3.94 4.85 5.82 12.81 7.21 4.56 -37.53%
EY 44.44 25.37 20.62 17.19 7.80 13.87 21.91 60.16%
DY 0.00 4.17 5.81 2.92 12.20 3.42 0.00 -
P/NAPS 1.05 1.03 0.93 1.00 0.93 0.92 0.68 33.55%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 19/02/08 15/11/07 20/08/07 21/05/07 09/02/07 09/11/06 -
Price 2.37 2.32 1.70 1.66 1.82 1.67 1.12 -
P/RPS 0.30 0.35 0.25 0.28 0.34 0.30 0.17 45.98%
P/EPS 2.58 5.08 4.79 5.65 14.22 8.25 4.44 -30.34%
EY 38.82 19.69 20.86 17.71 7.03 12.12 22.50 43.80%
DY 0.00 3.23 5.88 3.01 10.99 2.99 0.00 -
P/NAPS 1.20 1.33 0.92 0.97 1.03 1.06 0.67 47.42%

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