[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -9.39%
YoY- 634.35%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,936,016 4,331,842 2,939,322 2,883,238 2,898,937 2,626,780 2,514,968 10.86%
PBT 69,304 202,066 136,401 118,209 154,378 198,920 148,752 -39.87%
Tax -6,996 8,070 1,241 7,973 -15,124 -20,736 -10,820 -25.20%
NP 62,308 210,136 137,642 126,183 139,254 178,184 137,932 -41.09%
-
NP to SH 64,200 210,136 137,642 126,183 139,254 178,184 137,932 -39.91%
-
Tax Rate 10.09% -3.99% -0.91% -6.74% 9.80% 10.42% 7.27% -
Total Cost 2,873,708 4,121,706 2,801,679 2,757,055 2,759,683 2,448,596 2,377,036 13.47%
-
Net Worth 895,421 881,484 876,288 829,792 831,743 848,895 794,791 8.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 84,473 83,553 71,876 45,718 63,010 42,024 - -
Div Payout % 131.58% 39.76% 52.22% 36.23% 45.25% 23.58% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 895,421 881,484 876,288 829,792 831,743 848,895 794,791 8.26%
NOSH 422,368 417,765 419,276 419,086 420,072 420,245 420,524 0.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.12% 4.85% 4.68% 4.38% 4.80% 6.78% 5.48% -
ROE 7.17% 23.84% 15.71% 15.21% 16.74% 20.99% 17.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 695.13 1,036.91 701.05 687.98 690.10 625.06 598.06 10.53%
EPS 15.20 50.30 32.83 30.11 33.15 42.40 32.80 -40.08%
DPS 20.00 20.00 17.14 10.91 15.00 10.00 0.00 -
NAPS 2.12 2.11 2.09 1.98 1.98 2.02 1.89 7.94%
Adjusted Per Share Value based on latest NOSH - 422,814
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 492.36 726.44 492.92 483.51 486.14 440.50 421.75 10.86%
EPS 10.77 35.24 23.08 21.16 23.35 29.88 23.13 -39.89%
DPS 14.17 14.01 12.05 7.67 10.57 7.05 0.00 -
NAPS 1.5016 1.4782 1.4695 1.3915 1.3948 1.4236 1.3328 8.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.98 2.12 2.32 2.13 2.39 1.82 2.50 -
P/RPS 0.28 0.20 0.33 0.00 0.00 0.35 0.48 -30.16%
P/EPS 13.03 4.21 7.07 0.00 0.00 40.80 56.08 -62.17%
EY 7.68 23.73 14.15 0.00 0.00 2.45 1.78 164.79%
DY 10.10 9.43 7.39 0.00 0.00 3.00 2.18 177.65%
P/NAPS 0.93 1.00 1.11 2.13 2.39 0.91 2.50 -48.24%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 18/08/11 18/05/11 17/01/11 15/11/10 17/08/10 03/05/10 -
Price 1.96 2.07 2.18 2.21 2.21 2.04 2.35 -
P/RPS 0.28 0.20 0.31 0.00 0.00 0.39 0.45 -27.09%
P/EPS 12.89 4.12 6.64 0.00 0.00 45.73 52.72 -60.86%
EY 7.76 24.30 15.06 0.00 0.00 2.19 1.90 155.28%
DY 10.20 9.66 7.86 0.00 0.00 2.67 2.32 168.13%
P/NAPS 0.92 0.98 1.04 2.21 2.21 1.02 2.35 -46.45%

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