[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.33%
YoY- 374.33%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,829,528 2,474,190 2,238,184 2,353,284 2,356,621 2,269,492 2,091,204 22.31%
PBT 149,774 115,014 50,316 66,132 64,601 33,680 -30,304 -
Tax -764 8,348 3,688 18,823 27,329 -9,234 10,052 -
NP 149,010 123,362 54,004 84,955 91,930 24,446 -20,252 -
-
NP to SH 148,944 123,208 53,780 84,706 91,409 24,304 -18,928 -
-
Tax Rate 0.51% -7.26% -7.33% -28.46% -42.30% 27.42% - -
Total Cost 2,680,517 2,350,828 2,184,180 2,268,329 2,264,690 2,245,046 2,111,456 17.22%
-
Net Worth 772,716 716,617 739,474 661,081 609,395 543,265 538,720 27.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 41,995 20,953 84,031 20,920 - - - -
Div Payout % 28.20% 17.01% 156.25% 24.70% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 772,716 716,617 739,474 661,081 609,395 543,265 538,720 27.15%
NOSH 419,954 419,074 420,156 418,405 362,735 357,411 364,000 9.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.27% 4.99% 2.41% 3.61% 3.90% 1.08% -0.97% -
ROE 19.28% 17.19% 7.27% 12.81% 15.00% 4.47% -3.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 673.77 590.39 532.70 562.44 649.68 634.98 574.51 11.19%
EPS 35.47 29.40 12.80 20.20 25.20 6.80 -4.40 -
DPS 10.00 5.00 20.00 5.00 0.00 0.00 0.00 -
NAPS 1.84 1.71 1.76 1.58 1.68 1.52 1.48 15.60%
Adjusted Per Share Value based on latest NOSH - 420,026
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 474.50 414.91 375.34 394.64 395.20 380.59 350.69 22.31%
EPS 24.98 20.66 9.02 14.20 15.33 4.08 -3.17 -
DPS 7.04 3.51 14.09 3.51 0.00 0.00 0.00 -
NAPS 1.2958 1.2017 1.2401 1.1086 1.0219 0.911 0.9034 27.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.72 1.71 1.64 1.46 1.15 1.09 1.01 -
P/RPS 0.26 0.29 0.31 0.26 0.18 0.17 0.18 27.75%
P/EPS 4.85 5.82 12.81 7.21 4.56 16.03 -19.42 -
EY 20.62 17.19 7.80 13.87 21.91 6.24 -5.15 -
DY 5.81 2.92 12.20 3.42 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.93 0.92 0.68 0.72 0.68 23.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 -
Price 1.70 1.66 1.82 1.67 1.12 1.08 1.08 -
P/RPS 0.25 0.28 0.34 0.30 0.17 0.17 0.19 20.05%
P/EPS 4.79 5.65 14.22 8.25 4.44 15.88 -20.77 -
EY 20.86 17.71 7.03 12.12 22.50 6.30 -4.81 -
DY 5.88 3.01 10.99 2.99 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.03 1.06 0.67 0.71 0.73 16.65%

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