[SSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.26%
YoY- 124.11%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,383,825 840,876 394,591 1,460,322 1,150,137 784,176 342,088 153.66%
PBT 47,651 34,637 8,929 26,514 25,757 12,931 -6,995 -
Tax -17,463 -12,216 -4,022 -14,004 -15,179 -400 6,995 -
NP 30,188 22,421 4,907 12,510 10,578 12,531 0 -
-
NP to SH 30,188 22,421 4,907 12,510 10,578 12,531 -7,141 -
-
Tax Rate 36.65% 35.27% 45.04% 52.82% 58.93% 3.09% - -
Total Cost 1,353,637 818,455 389,684 1,447,812 1,139,559 771,645 342,088 149.96%
-
Net Worth 420,374 317,867 305,965 290,938 282,425 330,208 296,365 26.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 8,463 8,514 - - - - - -
Div Payout % 28.04% 37.97% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 420,374 317,867 305,965 290,938 282,425 330,208 296,365 26.21%
NOSH 282,130 283,810 288,647 282,821 282,425 282,229 282,252 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.18% 2.67% 1.24% 0.86% 0.92% 1.60% 0.00% -
ROE 7.18% 7.05% 1.60% 4.30% 3.75% 3.79% -2.41% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 490.49 296.28 136.70 516.34 407.24 277.85 121.20 153.73%
EPS 10.70 7.90 1.70 4.40 3.70 4.44 -2.53 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.12 1.06 1.0287 1.00 1.17 1.05 26.25%
Adjusted Per Share Value based on latest NOSH - 287,124
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 232.06 141.01 66.17 244.89 192.87 131.50 57.37 153.65%
EPS 5.06 3.76 0.82 2.10 1.77 2.10 -1.20 -
DPS 1.42 1.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.5331 0.5131 0.4879 0.4736 0.5538 0.497 26.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.78 1.50 1.00 1.10 1.22 0.87 0.68 -
P/RPS 0.36 0.51 0.73 0.21 0.30 0.31 0.56 -25.49%
P/EPS 16.64 18.99 58.82 24.87 32.57 19.59 -26.88 -
EY 6.01 5.27 1.70 4.02 3.07 5.10 -3.72 -
DY 1.69 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 0.94 1.07 1.22 0.74 0.65 49.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 31/05/02 -
Price 1.70 1.85 1.40 1.14 1.09 1.04 0.92 -
P/RPS 0.35 0.62 1.02 0.22 0.27 0.37 0.76 -40.33%
P/EPS 15.89 23.42 82.35 25.77 29.10 23.42 -36.36 -
EY 6.29 4.27 1.21 3.88 3.44 4.27 -2.75 -
DY 1.76 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.65 1.32 1.11 1.09 0.89 0.88 18.81%

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