[SSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 4.2%
YoY- 313.26%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,331,842 3,429,209 2,642,969 1,932,625 1,313,390 628,742 2,022,337 66.39%
PBT 202,066 159,135 108,359 102,919 99,460 37,188 8,824 711.04%
Tax 8,070 1,448 7,309 -10,083 -10,368 -2,705 8,359 -2.32%
NP 210,136 160,583 115,668 92,836 89,092 34,483 17,183 433.24%
-
NP to SH 210,136 160,583 115,668 92,836 89,092 34,483 17,183 433.24%
-
Tax Rate -3.99% -0.91% -6.75% 9.80% 10.42% 7.27% -94.73% -
Total Cost 4,121,706 3,268,626 2,527,301 1,839,789 1,224,298 594,259 2,005,154 61.87%
-
Net Worth 881,484 876,288 829,792 831,743 848,895 794,791 748,061 11.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 83,553 83,855 41,908 42,007 21,012 - 20,779 153.51%
Div Payout % 39.76% 52.22% 36.23% 45.25% 23.58% - 120.93% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 881,484 876,288 829,792 831,743 848,895 794,791 748,061 11.59%
NOSH 417,765 419,276 419,086 420,072 420,245 420,524 415,589 0.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.85% 4.68% 4.38% 4.80% 6.78% 5.48% 0.85% -
ROE 23.84% 18.33% 13.94% 11.16% 10.50% 4.34% 2.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,036.91 817.89 630.65 460.07 312.53 149.51 486.62 65.81%
EPS 50.30 38.30 27.60 22.10 21.20 8.20 4.10 434.38%
DPS 20.00 20.00 10.00 10.00 5.00 0.00 5.00 152.62%
NAPS 2.11 2.09 1.98 1.98 2.02 1.89 1.80 11.20%
Adjusted Per Share Value based on latest NOSH - 416,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 726.44 575.07 443.22 324.10 220.25 105.44 339.14 66.39%
EPS 35.24 26.93 19.40 15.57 14.94 5.78 2.88 433.44%
DPS 14.01 14.06 7.03 7.04 3.52 0.00 3.48 153.71%
NAPS 1.4782 1.4695 1.3915 1.3948 1.4236 1.3328 1.2545 11.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.12 2.32 2.13 2.39 1.82 2.50 1.98 -
P/RPS 0.20 0.28 0.00 0.00 0.38 0.52 0.41 -38.11%
P/EPS 4.21 6.06 0.00 0.00 44.51 61.18 47.89 -80.31%
EY 23.73 16.51 0.00 0.00 2.25 1.63 2.09 407.41%
DY 9.43 8.62 0.00 0.00 2.75 2.00 2.53 140.97%
P/NAPS 1.00 1.11 2.13 2.39 0.91 2.50 1.10 -6.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 17/01/11 15/11/10 17/08/10 03/05/10 21/01/10 -
Price 2.07 2.18 2.21 2.21 2.04 2.35 2.39 -
P/RPS 0.20 0.27 0.00 0.00 0.42 0.49 0.49 -45.06%
P/EPS 4.12 5.69 0.00 0.00 49.89 57.51 57.80 -82.89%
EY 24.30 17.57 0.00 0.00 2.00 1.74 1.73 484.98%
DY 9.66 9.17 0.00 0.00 2.45 2.13 2.09 178.25%
P/NAPS 0.98 1.04 2.21 2.21 1.02 2.35 1.33 -18.46%

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