[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 276.11%
YoY- 645.36%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,474,190 2,238,184 2,353,284 2,356,621 2,269,492 2,091,204 2,430,494 1.19%
PBT 115,014 50,316 66,132 64,601 33,680 -30,304 -37,191 -
Tax 8,348 3,688 18,823 27,329 -9,234 10,052 2,322 135.23%
NP 123,362 54,004 84,955 91,930 24,446 -20,252 -34,869 -
-
NP to SH 123,208 53,780 84,706 91,409 24,304 -18,928 -30,877 -
-
Tax Rate -7.26% -7.33% -28.46% -42.30% 27.42% - - -
Total Cost 2,350,828 2,184,180 2,268,329 2,264,690 2,245,046 2,111,456 2,465,363 -3.13%
-
Net Worth 716,617 739,474 661,081 609,395 543,265 538,720 516,929 24.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 20,953 84,031 20,920 - - - 8,673 80.33%
Div Payout % 17.01% 156.25% 24.70% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 716,617 739,474 661,081 609,395 543,265 538,720 516,929 24.40%
NOSH 419,074 420,156 418,405 362,735 357,411 364,000 346,932 13.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.99% 2.41% 3.61% 3.90% 1.08% -0.97% -1.43% -
ROE 17.19% 7.27% 12.81% 15.00% 4.47% -3.51% -5.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 590.39 532.70 562.44 649.68 634.98 574.51 700.57 -10.80%
EPS 29.40 12.80 20.20 25.20 6.80 -4.40 -7.40 -
DPS 5.00 20.00 5.00 0.00 0.00 0.00 2.50 58.94%
NAPS 1.71 1.76 1.58 1.68 1.52 1.48 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 361,570
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 414.91 375.34 394.64 395.20 380.59 350.69 407.59 1.19%
EPS 20.66 9.02 14.20 15.33 4.08 -3.17 -5.18 -
DPS 3.51 14.09 3.51 0.00 0.00 0.00 1.45 80.57%
NAPS 1.2017 1.2401 1.1086 1.0219 0.911 0.9034 0.8669 24.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.71 1.64 1.46 1.15 1.09 1.01 0.82 -
P/RPS 0.29 0.31 0.26 0.18 0.17 0.18 0.12 80.37%
P/EPS 5.82 12.81 7.21 4.56 16.03 -19.42 -9.21 -
EY 17.19 7.80 13.87 21.91 6.24 -5.15 -10.85 -
DY 2.92 12.20 3.42 0.00 0.00 0.00 3.05 -2.86%
P/NAPS 1.00 0.93 0.92 0.68 0.72 0.68 0.55 49.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 21/02/06 -
Price 1.66 1.82 1.67 1.12 1.08 1.08 0.85 -
P/RPS 0.28 0.34 0.30 0.17 0.17 0.19 0.12 76.19%
P/EPS 5.65 14.22 8.25 4.44 15.88 -20.77 -9.55 -
EY 17.71 7.03 12.12 22.50 6.30 -4.81 -10.47 -
DY 3.01 10.99 2.99 0.00 0.00 0.00 2.94 1.58%
P/NAPS 0.97 1.03 1.06 0.67 0.71 0.73 0.57 42.67%

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