[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -10.24%
YoY- 185.38%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,236,790 2,212,872 1,878,755 1,845,100 1,681,752 1,578,364 1,460,322 32.91%
PBT 177,990 176,344 70,604 63,534 69,274 35,716 26,514 256.27%
Tax -54,432 -52,528 -18,286 -23,284 -24,432 -16,088 -14,004 147.41%
NP 123,558 123,816 52,318 40,250 44,842 19,628 12,510 360.97%
-
NP to SH 123,558 123,816 52,318 40,250 44,842 19,628 12,510 360.97%
-
Tax Rate 30.58% 29.79% 25.90% 36.65% 35.27% 45.04% 52.82% -
Total Cost 2,113,232 2,089,056 1,826,437 1,804,849 1,636,910 1,558,736 1,447,812 28.70%
-
Net Worth 511,883 506,257 479,454 420,374 317,867 305,965 290,938 45.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 29,418 - 14,185 11,285 17,028 - - -
Div Payout % 23.81% - 27.11% 28.04% 37.97% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 511,883 506,257 479,454 420,374 317,867 305,965 290,938 45.79%
NOSH 294,185 289,289 283,700 282,130 283,810 288,647 282,821 2.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.52% 5.60% 2.78% 2.18% 2.67% 1.24% 0.86% -
ROE 24.14% 24.46% 10.91% 9.57% 14.11% 6.42% 4.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 760.33 764.93 662.23 653.99 592.56 546.81 516.34 29.46%
EPS 42.00 42.80 18.40 14.27 15.80 6.80 4.40 350.60%
DPS 10.00 0.00 5.00 4.00 6.00 0.00 0.00 -
NAPS 1.74 1.75 1.69 1.49 1.12 1.06 1.0287 42.00%
Adjusted Per Share Value based on latest NOSH - 287,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 375.10 371.09 315.06 309.42 282.02 264.69 244.89 32.91%
EPS 20.72 20.76 8.77 6.75 7.52 3.29 2.10 360.66%
DPS 4.93 0.00 2.38 1.89 2.86 0.00 0.00 -
NAPS 0.8584 0.849 0.804 0.705 0.5331 0.5131 0.4879 45.78%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.00 2.22 1.64 1.78 1.50 1.00 1.10 -
P/RPS 0.26 0.29 0.25 0.27 0.25 0.18 0.21 15.31%
P/EPS 4.76 5.19 8.89 12.48 9.49 14.71 24.87 -66.82%
EY 21.00 19.28 11.24 8.01 10.53 6.80 4.02 201.36%
DY 5.00 0.00 3.05 2.25 4.00 0.00 0.00 -
P/NAPS 1.15 1.27 0.97 1.19 1.34 0.94 1.07 4.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 21/02/03 -
Price 1.90 2.10 1.82 1.70 1.85 1.40 1.14 -
P/RPS 0.25 0.27 0.27 0.26 0.31 0.26 0.22 8.90%
P/EPS 4.52 4.91 9.87 11.92 11.71 20.59 25.77 -68.69%
EY 22.11 20.38 10.13 8.39 8.54 4.86 3.88 219.37%
DY 5.26 0.00 2.75 2.35 3.24 0.00 0.00 -
P/NAPS 1.09 1.20 1.08 1.14 1.65 1.32 1.11 -1.20%

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