[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.98%
YoY- 318.21%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,457,058 2,236,790 2,212,872 1,878,755 1,845,100 1,681,752 1,578,364 34.21%
PBT 164,956 177,990 176,344 70,604 63,534 69,274 35,716 176.56%
Tax -43,920 -54,432 -52,528 -18,286 -23,284 -24,432 -16,088 94.97%
NP 121,036 123,558 123,816 52,318 40,250 44,842 19,628 235.16%
-
NP to SH 121,036 123,558 123,816 52,318 40,250 44,842 19,628 235.16%
-
Tax Rate 26.63% 30.58% 29.79% 25.90% 36.65% 35.27% 45.04% -
Total Cost 2,336,022 2,113,232 2,089,056 1,826,437 1,804,849 1,636,910 1,558,736 30.86%
-
Net Worth 543,467 511,883 506,257 479,454 420,374 317,867 305,965 46.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,907 29,418 - 14,185 11,285 17,028 - -
Div Payout % 16.45% 23.81% - 27.11% 28.04% 37.97% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 543,467 511,883 506,257 479,454 420,374 317,867 305,965 46.51%
NOSH 298,608 294,185 289,289 283,700 282,130 283,810 288,647 2.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.93% 5.52% 5.60% 2.78% 2.18% 2.67% 1.24% -
ROE 22.27% 24.14% 24.46% 10.91% 9.57% 14.11% 6.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 822.84 760.33 764.93 662.23 653.99 592.56 546.81 31.21%
EPS 40.53 42.00 42.80 18.40 14.27 15.80 6.80 227.66%
DPS 6.67 10.00 0.00 5.00 4.00 6.00 0.00 -
NAPS 1.82 1.74 1.75 1.69 1.49 1.12 1.06 43.24%
Adjusted Per Share Value based on latest NOSH - 281,431
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 412.04 375.10 371.09 315.06 309.42 282.02 264.69 34.20%
EPS 20.30 20.72 20.76 8.77 6.75 7.52 3.29 235.29%
DPS 3.34 4.93 0.00 2.38 1.89 2.86 0.00 -
NAPS 0.9114 0.8584 0.849 0.804 0.705 0.5331 0.5131 46.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.90 2.00 2.22 1.64 1.78 1.50 1.00 -
P/RPS 0.23 0.26 0.29 0.25 0.27 0.25 0.18 17.69%
P/EPS 4.69 4.76 5.19 8.89 12.48 9.49 14.71 -53.23%
EY 21.33 21.00 19.28 11.24 8.01 10.53 6.80 113.83%
DY 3.51 5.00 0.00 3.05 2.25 4.00 0.00 -
P/NAPS 1.04 1.15 1.27 0.97 1.19 1.34 0.94 6.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 -
Price 2.07 1.90 2.10 1.82 1.70 1.85 1.40 -
P/RPS 0.25 0.25 0.27 0.27 0.26 0.31 0.26 -2.57%
P/EPS 5.11 4.52 4.91 9.87 11.92 11.71 20.59 -60.40%
EY 19.58 22.11 20.38 10.13 8.39 8.54 4.86 152.55%
DY 3.22 5.26 0.00 2.75 2.35 3.24 0.00 -
P/NAPS 1.14 1.09 1.20 1.08 1.14 1.65 1.32 -9.28%

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