[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2009

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 126.32%
YoY- -83.59%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,898,937 2,626,780 2,514,968 2,022,337 2,165,821 1,764,002 1,574,420 50.17%
PBT 154,378 198,920 148,752 8,824 -81,726 -190,688 -313,832 -
Tax -15,124 -20,736 -10,820 8,359 16,429 34,388 51,932 -
NP 139,254 178,184 137,932 17,183 -65,296 -156,300 -261,900 -
-
NP to SH 139,254 178,184 137,932 17,183 -65,296 -156,300 -261,900 -
-
Tax Rate 9.80% 10.42% 7.27% -94.73% - - - -
Total Cost 2,759,683 2,448,596 2,377,036 2,005,154 2,231,118 1,920,302 1,836,320 31.16%
-
Net Worth 831,743 848,895 794,791 748,061 703,193 680,661 692,524 12.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 63,010 42,024 - 20,779 31,392 21,008 - -
Div Payout % 45.25% 23.58% - 120.93% 0.00% 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 831,743 848,895 794,791 748,061 703,193 680,661 692,524 12.97%
NOSH 420,072 420,245 420,524 415,589 418,567 420,161 419,711 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.80% 6.78% 5.48% 0.85% -3.01% -8.86% -16.63% -
ROE 16.74% 20.99% 17.35% 2.30% -9.29% -22.96% -37.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 690.10 625.06 598.06 486.62 517.44 419.84 375.12 50.08%
EPS 33.15 42.40 32.80 4.10 -15.60 -37.20 -62.40 -
DPS 15.00 10.00 0.00 5.00 7.50 5.00 0.00 -
NAPS 1.98 2.02 1.89 1.80 1.68 1.62 1.65 12.91%
Adjusted Per Share Value based on latest NOSH - 420,697
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 486.14 440.50 421.75 339.14 363.20 295.82 264.03 50.16%
EPS 23.35 29.88 23.13 2.88 -10.95 -26.21 -43.92 -
DPS 10.57 7.05 0.00 3.48 5.26 3.52 0.00 -
NAPS 1.3948 1.4236 1.3328 1.2545 1.1792 1.1414 1.1613 12.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.39 1.82 2.50 1.98 1.74 1.73 1.19 -
P/RPS 0.00 0.35 0.48 0.41 0.34 0.41 0.32 -
P/EPS 0.00 40.80 56.08 47.89 -11.15 -4.65 -1.91 -
EY 0.00 2.45 1.78 2.09 -8.97 -21.50 -52.44 -
DY 0.00 3.00 2.18 2.53 4.31 2.89 0.00 -
P/NAPS 2.39 0.91 2.50 1.10 1.04 1.07 0.72 122.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 17/08/10 03/05/10 21/01/10 12/11/09 06/08/09 06/05/09 -
Price 2.21 2.04 2.35 2.39 1.89 1.82 1.63 -
P/RPS 0.00 0.39 0.45 0.49 0.37 0.43 0.43 -
P/EPS 0.00 45.73 52.72 57.80 -12.12 -4.89 -2.61 -
EY 0.00 2.19 1.90 1.73 -8.25 -20.44 -38.28 -
DY 0.00 2.67 2.32 2.09 3.97 2.75 0.00 -
P/NAPS 2.21 1.02 2.35 1.33 1.13 1.12 0.99 70.72%

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