[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	3,296,270	3,376,145	3,325,692	2,936,016	4,331,842	2,939,322	2,883,238	9.34%
YoY %	-2.37%	1.52%	13.27%	-32.22%	47.38%	1.95%	-	-
Horiz. %	114.33%	117.10%	115.35%	101.83%	150.24%	101.95%	100.00%	-
PBT	13,771	-24,548	21,830	69,304	202,066	136,401	118,209	-76.17%
YoY %	156.10%	-212.45%	-68.50%	-65.70%	48.14%	15.39%	-	-
Horiz. %	11.65%	-20.77%	18.47%	58.63%	170.94%	115.39%	100.00%	-
Tax	-6,533	2,826	-3,182	-6,996	8,070	1,241	7,973	-
YoY %	-331.17%	188.81%	54.52%	-186.69%	550.28%	-84.43%	-	-
Horiz. %	-81.94%	35.44%	-39.91%	-87.75%	101.22%	15.57%	100.00%	-
NP	7,238	-21,721	18,648	62,308	210,136	137,642	126,183	-85.15%
YoY %	133.32%	-216.48%	-70.07%	-70.35%	52.67%	9.08%	-	-
Horiz. %	5.74%	-17.21%	14.78%	49.38%	166.53%	109.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,747	-19,506	21,050	64,200	210,136	137,642	126,183	-83.15%
YoY %	144.84%	-192.67%	-67.21%	-69.45%	52.67%	9.08%	-	-
Horiz. %	6.93%	-15.46%	16.68%	50.88%	166.53%	109.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.44%	-	14.58%	10.09%	-3.99%	-0.91%	-6.74%	-
YoY %	0.00%	-	44.50%	352.88%	-338.46%	86.50%	-	-
Horiz. %	-703.86%	-	-216.32%	-149.70%	59.20%	13.50%	100.00%	-
Total Cost	3,289,032	3,397,866	3,307,044	2,873,708	4,121,706	2,801,679	2,757,055	12.49%
YoY %	-3.20%	2.75%	15.08%	-30.28%	47.12%	1.62%	-	-
Horiz. %	119.30%	123.24%	119.95%	104.23%	149.50%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	833,047	843,482	873,196	895,421	881,484	876,288	829,792	0.26%
YoY %	-1.24%	-3.40%	-2.48%	1.58%	0.59%	5.60%	-	-
Horiz. %	100.39%	101.65%	105.23%	107.91%	106.23%	105.60%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	41,652	55,733	42,100	84,473	83,553	71,876	45,718	-6.02%
YoY %	-25.27%	32.38%	-50.16%	1.10%	16.25%	57.22%	-	-
Horiz. %	91.11%	121.91%	92.09%	184.77%	182.76%	157.22%	100.00%	-
Div Payout %	476.19%	0.00%	200.00%	131.58%	39.76%	52.22%	36.23%	-
YoY %	0.00%	0.00%	52.00%	230.94%	-23.86%	44.13%	-	-
Horiz. %	1,314.35%	0.00%	552.03%	363.18%	109.74%	144.13%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	833,047	843,482	873,196	895,421	881,484	876,288	829,792	0.26%
YoY %	-1.24%	-3.40%	-2.48%	1.58%	0.59%	5.60%	-	-
Horiz. %	100.39%	101.65%	105.23%	107.91%	106.23%	105.60%	100.00%	-
NOSH	416,523	417,999	421,000	422,368	417,765	419,276	419,086	-0.40%
YoY %	-0.35%	-0.71%	-0.32%	1.10%	-0.36%	0.05%	-	-
Horiz. %	99.39%	99.74%	100.46%	100.78%	99.68%	100.05%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	0.22%	-0.64%	0.56%	2.12%	4.85%	4.68%	4.38%	-
YoY %	134.38%	-214.29%	-73.58%	-56.29%	3.63%	6.85%	-	-
Horiz. %	5.02%	-14.61%	12.79%	48.40%	110.73%	106.85%	100.00%	-
ROE	1.05%	-2.31%	2.41%	7.17%	23.84%	15.71%	15.21%	-
YoY %	145.45%	-195.85%	-66.39%	-69.92%	51.75%	3.29%	-	-
Horiz. %	6.90%	-15.19%	15.84%	47.14%	156.74%	103.29%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	791.38	807.69	789.95	695.13	1,036.91	701.05	687.98	9.79%
YoY %	-2.02%	2.25%	13.64%	-32.96%	47.91%	1.90%	-	-
Horiz. %	115.03%	117.40%	114.82%	101.04%	150.72%	101.90%	100.00%	-
EPS	2.10	-4.67	5.00	15.20	50.30	32.83	30.11	-83.08%
YoY %	144.97%	-193.40%	-67.11%	-69.78%	53.21%	9.03%	-	-
Horiz. %	6.97%	-15.51%	16.61%	50.48%	167.05%	109.03%	100.00%	-
DPS	10.00	13.33	10.00	20.00	20.00	17.14	10.91	-5.64%
YoY %	-24.98%	33.30%	-50.00%	0.00%	16.69%	57.10%	-	-
Horiz. %	91.66%	122.18%	91.66%	183.32%	183.32%	157.10%	100.00%	-
NAPS	2.00	2.0179	2.0741	2.12	2.11	2.09	1.98	0.67%
YoY %	-0.89%	-2.71%	-2.17%	0.47%	0.96%	5.56%	-	-
Horiz. %	101.01%	101.91%	104.75%	107.07%	106.57%	105.56%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 422,368
RPS	552.77	566.17	557.71	492.36	726.44	492.92	483.51	9.34%
YoY %	-2.37%	1.52%	13.27%	-32.22%	47.37%	1.95%	-	-
Horiz. %	114.32%	117.10%	115.35%	101.83%	150.24%	101.95%	100.00%	-
EPS	1.47	-3.27	3.53	10.77	35.24	23.08	21.16	-83.12%
YoY %	144.95%	-192.63%	-67.22%	-69.44%	52.69%	9.07%	-	-
Horiz. %	6.95%	-15.45%	16.68%	50.90%	166.54%	109.07%	100.00%	-
DPS	6.98	9.35	7.06	14.17	14.01	12.05	7.67	-6.09%
YoY %	-25.35%	32.44%	-50.18%	1.14%	16.27%	57.11%	-	-
Horiz. %	91.00%	121.90%	92.05%	184.75%	182.66%	157.11%	100.00%	-
NAPS	1.397	1.4145	1.4643	1.5016	1.4782	1.4695	1.3915	0.26%
YoY %	-1.24%	-3.40%	-2.48%	1.58%	0.59%	5.61%	-	-
Horiz. %	100.40%	101.65%	105.23%	107.91%	106.23%	105.61%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.80	1.89	1.90	1.98	2.12	2.32	2.13	-
P/RPS	0.23	0.23	0.24	0.28	0.20	0.33	0.00	-
YoY %	0.00%	-4.17%	-14.29%	40.00%	-39.39%	0.00%	-	-
Horiz. %	69.70%	69.70%	72.73%	84.85%	60.61%	100.00%	-	-
P/EPS	85.71	-40.50	38.00	13.03	4.21	7.07	0.00	-
YoY %	311.63%	-206.58%	191.63%	209.50%	-40.45%	0.00%	-	-
Horiz. %	1,212.31%	-572.84%	537.48%	184.30%	59.55%	100.00%	-	-
EY	1.17	-2.47	2.63	7.68	23.73	14.15	0.00	-
YoY %	147.37%	-193.92%	-65.76%	-67.64%	67.70%	0.00%	-	-
Horiz. %	8.27%	-17.46%	18.59%	54.28%	167.70%	100.00%	-	-
DY	5.56	7.05	5.26	10.10	9.43	7.39	0.00	-
YoY %	-21.13%	34.03%	-47.92%	7.10%	27.60%	0.00%	-	-
Horiz. %	75.24%	95.40%	71.18%	136.67%	127.60%	100.00%	-	-
P/NAPS	0.90	0.94	0.92	0.93	1.00	1.11	2.13	-43.72%
YoY %	-4.26%	2.17%	-1.08%	-7.00%	-9.91%	-47.89%	-	-
Horiz. %	42.25%	44.13%	43.19%	43.66%	46.95%	52.11%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	15/05/12	31/01/12	15/11/11	18/08/11	18/05/11	17/01/11	-
Price	1.94	1.82	2.00	1.96	2.07	2.18	2.21	-
P/RPS	0.25	0.23	0.25	0.28	0.20	0.31	0.00	-
YoY %	8.70%	-8.00%	-10.71%	40.00%	-35.48%	0.00%	-	-
Horiz. %	80.65%	74.19%	80.65%	90.32%	64.52%	100.00%	-	-
P/EPS	92.38	-39.00	40.00	12.89	4.12	6.64	0.00	-
YoY %	336.87%	-197.50%	210.32%	212.86%	-37.95%	0.00%	-	-
Horiz. %	1,391.27%	-587.35%	602.41%	194.13%	62.05%	100.00%	-	-
EY	1.08	-2.56	2.50	7.76	24.30	15.06	0.00	-
YoY %	142.19%	-202.40%	-67.78%	-68.07%	61.35%	0.00%	-	-
Horiz. %	7.17%	-17.00%	16.60%	51.53%	161.35%	100.00%	-	-
DY	5.15	7.33	5.00	10.20	9.66	7.86	0.00	-
YoY %	-29.74%	46.60%	-50.98%	5.59%	22.90%	0.00%	-	-
Horiz. %	65.52%	93.26%	63.61%	129.77%	122.90%	100.00%	-	-
P/NAPS	0.97	0.90	0.96	0.92	0.98	1.04	2.21	-42.27%
YoY %	7.78%	-6.25%	4.35%	-6.12%	-5.77%	-52.94%	-	-
Horiz. %	43.89%	40.72%	43.44%	41.63%	44.34%	47.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos