[SSTEEL] QoQ Cumulative 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- 139.47%
YoY- -83.59%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,932,625 1,313,390 628,742 2,022,337 1,443,881 882,001 393,605 188.60%
PBT 102,919 99,460 37,188 8,824 -54,484 -95,344 -78,458 -
Tax -10,083 -10,368 -2,705 8,359 10,953 17,194 12,983 -
NP 92,836 89,092 34,483 17,183 -43,531 -78,150 -65,475 -
-
NP to SH 92,836 89,092 34,483 17,183 -43,531 -78,150 -65,475 -
-
Tax Rate 9.80% 10.42% 7.27% -94.73% - - - -
Total Cost 1,839,789 1,224,298 594,259 2,005,154 1,487,412 960,151 459,080 152.08%
-
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 42,007 21,012 - 20,779 20,928 10,504 - -
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 11.16% 10.50% 4.34% 2.30% -6.19% -11.48% -9.45% -
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 460.07 312.53 149.51 486.62 344.96 209.92 93.78 188.44%
EPS 22.10 21.20 8.20 4.10 -10.40 -18.60 -15.60 -
DPS 10.00 5.00 0.00 5.00 5.00 2.50 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 324.10 220.25 105.44 339.14 242.13 147.91 66.01 188.59%
EPS 15.57 14.94 5.78 2.88 -7.30 -13.11 -10.98 -
DPS 7.04 3.52 0.00 3.48 3.51 1.76 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 0.38 0.52 0.41 0.50 0.82 1.27 -
P/EPS 0.00 44.51 61.18 47.89 -16.73 -9.30 -7.63 -
EY 0.00 2.25 1.63 2.09 -5.98 -10.75 -13.11 -
DY 0.00 2.75 2.00 2.53 2.87 1.45 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 0.42 0.49 0.49 0.55 0.87 1.74 -
P/EPS 0.00 49.89 57.51 57.80 -18.17 -9.78 -10.45 -
EY 0.00 2.00 1.74 1.73 -5.50 -10.22 -9.57 -
DY 0.00 2.45 2.13 2.09 2.65 1.37 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