[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	3,645,305	3,631,080	3,352,140	2,811,042	2,829,528	2,474,190	2,238,184	38.30%
YoY %	0.39%	8.32%	19.25%	-0.65%	14.36%	10.54%	-	-
Horiz. %	162.87%	162.23%	149.77%	125.59%	126.42%	110.54%	100.00%	-
PBT	542,016	666,558	430,588	195,152	149,774	115,014	50,316	385.65%
YoY %	-18.68%	54.80%	120.64%	30.30%	30.22%	128.58%	-	-
Horiz. %	1,077.22%	1,324.74%	855.77%	387.85%	297.67%	228.58%	100.00%	-
Tax	-54,240	-65,626	-43,840	-3,359	-764	8,348	3,688	-
YoY %	17.35%	-49.69%	-1,205.15%	-339.66%	-109.15%	126.36%	-	-
Horiz. %	-1,470.72%	-1,779.45%	-1,188.72%	-91.08%	-20.72%	226.36%	100.00%	-
NP	487,776	600,932	386,748	191,793	149,010	123,362	54,004	331.97%
YoY %	-18.83%	55.38%	101.65%	28.71%	20.79%	128.43%	-	-
Horiz. %	903.22%	1,112.75%	716.15%	355.15%	275.92%	228.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	486,048	597,678	385,492	191,690	148,944	123,208	53,780	332.14%
YoY %	-18.68%	55.04%	101.10%	28.70%	20.89%	129.10%	-	-
Horiz. %	903.77%	1,111.34%	716.79%	356.43%	276.95%	229.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.01%	9.85%	10.18%	1.72%	0.51%	-7.26%	-7.33%	-
YoY %	1.62%	-3.24%	491.86%	237.25%	107.02%	0.95%	-	-
Horiz. %	-136.56%	-134.38%	-138.88%	-23.47%	-6.96%	99.05%	100.00%	-
Total Cost	3,157,529	3,030,148	2,965,392	2,619,249	2,680,517	2,350,828	2,184,180	27.76%
YoY %	4.20%	2.18%	13.22%	-2.29%	14.02%	7.63%	-	-
Horiz. %	144.56%	138.73%	135.77%	119.92%	122.72%	107.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,069,697	1,039,439	829,645	734,468	772,716	716,617	739,474	27.82%
YoY %	2.91%	25.29%	12.96%	-4.95%	7.83%	-3.09%	-	-
Horiz. %	144.66%	140.56%	112.19%	99.32%	104.50%	96.91%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	69,914	62,869	-	31,477	41,995	20,953	84,031	-11.50%
YoY %	11.21%	0.00%	-	-25.05%	100.42%	-75.07%	-	-
Horiz. %	83.20%	74.82%	-	37.46%	49.98%	24.93%	100.00%	-
Div Payout %	14.38%	10.52%	-	16.42%	28.20%	17.01%	156.25%	-
YoY %	36.69%	0.00%	-	-41.77%	65.78%	-89.11%	-	-
Horiz. %	9.20%	6.73%	-	10.51%	18.05%	10.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,069,697	1,039,439	829,645	734,468	772,716	716,617	739,474	27.82%
YoY %	2.91%	25.29%	12.96%	-4.95%	7.83%	-3.09%	-	-
Horiz. %	144.66%	140.56%	112.19%	99.32%	104.50%	96.91%	100.00%	-
NOSH	419,489	419,129	419,013	419,696	419,954	419,074	420,156	-0.10%
YoY %	0.09%	0.03%	-0.16%	-0.06%	0.21%	-0.26%	-	-
Horiz. %	99.84%	99.76%	99.73%	99.89%	99.95%	99.74%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	13.38%	16.55%	11.54%	6.82%	5.27%	4.99%	2.41%	-
YoY %	-19.15%	43.41%	69.21%	29.41%	5.61%	107.05%	-	-
Horiz. %	555.19%	686.72%	478.84%	282.99%	218.67%	207.05%	100.00%	-
ROE	45.44%	57.50%	46.46%	26.10%	19.28%	17.19%	7.27%	-
YoY %	-20.97%	23.76%	78.01%	35.37%	12.16%	136.45%	-	-
Horiz. %	625.03%	790.92%	639.06%	359.01%	265.20%	236.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	868.99	866.34	800.01	669.78	673.77	590.39	532.70	38.45%
YoY %	0.31%	8.29%	19.44%	-0.59%	14.12%	10.83%	-	-
Horiz. %	163.13%	162.63%	150.18%	125.73%	126.48%	110.83%	100.00%	-
EPS	115.87	142.60	92.00	45.70	35.47	29.40	12.80	332.61%
YoY %	-18.74%	55.00%	101.31%	28.84%	20.65%	129.69%	-	-
Horiz. %	905.23%	1,114.06%	718.75%	357.03%	277.11%	229.69%	100.00%	-
DPS	16.67	15.00	0.00	7.50	10.00	5.00	20.00	-11.40%
YoY %	11.13%	0.00%	0.00%	-25.00%	100.00%	-75.00%	-	-
Horiz. %	83.35%	75.00%	0.00%	37.50%	50.00%	25.00%	100.00%	-
NAPS	2.55	2.48	1.98	1.75	1.84	1.71	1.76	27.95%
YoY %	2.82%	25.25%	13.14%	-4.89%	7.60%	-2.84%	-	-
Horiz. %	144.89%	140.91%	112.50%	99.43%	104.55%	97.16%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 419,278
RPS	611.31	608.92	562.14	471.40	474.50	414.91	375.34	38.30%
YoY %	0.39%	8.32%	19.25%	-0.65%	14.36%	10.54%	-	-
Horiz. %	162.87%	162.23%	149.77%	125.59%	126.42%	110.54%	100.00%	-
EPS	81.51	100.23	64.65	32.15	24.98	20.66	9.02	332.11%
YoY %	-18.68%	55.03%	101.09%	28.70%	20.91%	129.05%	-	-
Horiz. %	903.66%	1,111.20%	716.74%	356.43%	276.94%	229.05%	100.00%	-
DPS	11.72	10.54	0.00	5.28	7.04	3.51	14.09	-11.52%
YoY %	11.20%	0.00%	0.00%	-25.00%	100.57%	-75.09%	-	-
Horiz. %	83.18%	74.80%	0.00%	37.47%	49.96%	24.91%	100.00%	-
NAPS	1.7939	1.7431	1.3913	1.2317	1.2958	1.2017	1.2401	27.82%
YoY %	2.91%	25.29%	12.96%	-4.95%	7.83%	-3.10%	-	-
Horiz. %	144.66%	140.56%	112.19%	99.32%	104.49%	96.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.93	3.10	2.07	1.80	1.72	1.71	1.64	-
P/RPS	0.22	0.36	0.26	0.27	0.26	0.29	0.31	-20.38%
YoY %	-38.89%	38.46%	-3.70%	3.85%	-10.34%	-6.45%	-	-
Horiz. %	70.97%	116.13%	83.87%	87.10%	83.87%	93.55%	100.00%	-
P/EPS	1.67	2.17	2.25	3.94	4.85	5.82	12.81	-74.19%
YoY %	-23.04%	-3.56%	-42.89%	-18.76%	-16.67%	-54.57%	-	-
Horiz. %	13.04%	16.94%	17.56%	30.76%	37.86%	45.43%	100.00%	-
EY	60.03	46.00	44.44	25.37	20.62	17.19	7.80	288.36%
YoY %	30.50%	3.51%	75.17%	23.04%	19.95%	120.38%	-	-
Horiz. %	769.62%	589.74%	569.74%	325.26%	264.36%	220.38%	100.00%	-
DY	8.64	4.84	0.00	4.17	5.81	2.92	12.20	-20.49%
YoY %	78.51%	0.00%	0.00%	-28.23%	98.97%	-76.07%	-	-
Horiz. %	70.82%	39.67%	0.00%	34.18%	47.62%	23.93%	100.00%	-
P/NAPS	0.76	1.25	1.05	1.03	0.93	1.00	0.93	-12.55%
YoY %	-39.20%	19.05%	1.94%	10.75%	-7.00%	7.53%	-	-
Horiz. %	81.72%	134.41%	112.90%	110.75%	100.00%	107.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	07/11/08	18/08/08	05/05/08	19/02/08	15/11/07	20/08/07	21/05/07	-
Price	1.38	2.66	2.37	2.32	1.70	1.66	1.82	-
P/RPS	0.16	0.31	0.30	0.35	0.25	0.28	0.34	-39.41%
YoY %	-48.39%	3.33%	-14.29%	40.00%	-10.71%	-17.65%	-	-
Horiz. %	47.06%	91.18%	88.24%	102.94%	73.53%	82.35%	100.00%	-
P/EPS	1.19	1.87	2.58	5.08	4.79	5.65	14.22	-80.78%
YoY %	-36.36%	-27.52%	-49.21%	6.05%	-15.22%	-60.27%	-	-
Horiz. %	8.37%	13.15%	18.14%	35.72%	33.68%	39.73%	100.00%	-
EY	83.96	53.61	38.82	19.69	20.86	17.71	7.03	420.13%
YoY %	56.61%	38.10%	97.16%	-5.61%	17.79%	151.92%	-	-
Horiz. %	1,194.31%	762.59%	552.20%	280.09%	296.73%	251.92%	100.00%	-
DY	12.08	5.64	0.00	3.23	5.88	3.01	10.99	6.48%
YoY %	114.18%	0.00%	0.00%	-45.07%	95.35%	-72.61%	-	-
Horiz. %	109.92%	51.32%	0.00%	29.39%	53.50%	27.39%	100.00%	-
P/NAPS	0.54	1.07	1.20	1.33	0.92	0.97	1.03	-34.90%
YoY %	-49.53%	-10.83%	-9.77%	44.57%	-5.15%	-5.83%	-	-
Horiz. %	52.43%	103.88%	116.50%	129.13%	89.32%	94.17%	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