[SSTEEL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -36.51%
YoY- 384.13%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,811,042 2,829,528 2,474,190 2,238,184 2,353,284 2,356,621 2,269,492 15.28%
PBT 195,152 149,774 115,014 50,316 66,132 64,601 33,680 221.57%
Tax -3,359 -764 8,348 3,688 18,823 27,329 -9,234 -48.94%
NP 191,793 149,010 123,362 54,004 84,955 91,930 24,446 293.35%
-
NP to SH 191,690 148,944 123,208 53,780 84,706 91,409 24,304 294.74%
-
Tax Rate 1.72% 0.51% -7.26% -7.33% -28.46% -42.30% 27.42% -
Total Cost 2,619,249 2,680,517 2,350,828 2,184,180 2,268,329 2,264,690 2,245,046 10.79%
-
Net Worth 734,468 772,716 716,617 739,474 661,081 609,395 543,265 22.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 31,477 41,995 20,953 84,031 20,920 - - -
Div Payout % 16.42% 28.20% 17.01% 156.25% 24.70% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 734,468 772,716 716,617 739,474 661,081 609,395 543,265 22.19%
NOSH 419,696 419,954 419,074 420,156 418,405 362,735 357,411 11.27%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.82% 5.27% 4.99% 2.41% 3.61% 3.90% 1.08% -
ROE 26.10% 19.28% 17.19% 7.27% 12.81% 15.00% 4.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 669.78 673.77 590.39 532.70 562.44 649.68 634.98 3.61%
EPS 45.70 35.47 29.40 12.80 20.20 25.20 6.80 254.89%
DPS 7.50 10.00 5.00 20.00 5.00 0.00 0.00 -
NAPS 1.75 1.84 1.71 1.76 1.58 1.68 1.52 9.82%
Adjusted Per Share Value based on latest NOSH - 420,156
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 471.40 474.50 414.91 375.34 394.64 395.20 380.59 15.28%
EPS 32.15 24.98 20.66 9.02 14.20 15.33 4.08 294.50%
DPS 5.28 7.04 3.51 14.09 3.51 0.00 0.00 -
NAPS 1.2317 1.2958 1.2017 1.2401 1.1086 1.0219 0.911 22.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.80 1.72 1.71 1.64 1.46 1.15 1.09 -
P/RPS 0.27 0.26 0.29 0.31 0.26 0.18 0.17 36.01%
P/EPS 3.94 4.85 5.82 12.81 7.21 4.56 16.03 -60.66%
EY 25.37 20.62 17.19 7.80 13.87 21.91 6.24 154.08%
DY 4.17 5.81 2.92 12.20 3.42 0.00 0.00 -
P/NAPS 1.03 0.93 1.00 0.93 0.92 0.68 0.72 26.87%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 15/11/07 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 -
Price 2.32 1.70 1.66 1.82 1.67 1.12 1.08 -
P/RPS 0.35 0.25 0.28 0.34 0.30 0.17 0.17 61.62%
P/EPS 5.08 4.79 5.65 14.22 8.25 4.44 15.88 -53.12%
EY 19.69 20.86 17.71 7.03 12.12 22.50 6.30 113.32%
DY 3.23 5.88 3.01 10.99 2.99 0.00 0.00 -
P/NAPS 1.33 0.92 0.97 1.03 1.06 0.67 0.71 51.78%

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