[SSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.83%
YoY- 530.81%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,398,866 1,842,794 1,118,395 553,218 1,878,755 1,383,825 840,876 100.51%
PBT 138,418 123,717 88,995 44,086 70,604 47,651 34,637 150.77%
Tax -40,346 -32,940 -27,216 -13,132 -18,286 -17,463 -12,216 120.97%
NP 98,072 90,777 61,779 30,954 52,318 30,188 22,421 166.26%
-
NP to SH 98,072 90,777 61,779 30,954 52,318 30,188 22,421 166.26%
-
Tax Rate 29.15% 26.63% 30.58% 29.79% 25.90% 36.65% 35.27% -
Total Cost 2,300,794 1,752,017 1,056,616 522,264 1,826,437 1,353,637 818,455 98.56%
-
Net Worth 579,402 543,467 511,883 506,257 479,454 420,374 317,867 48.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 30,177 14,930 14,709 - 14,185 8,463 8,514 131.57%
Div Payout % 30.77% 16.45% 23.81% - 27.11% 28.04% 37.97% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 579,402 543,467 511,883 506,257 479,454 420,374 317,867 48.94%
NOSH 301,772 298,608 294,185 289,289 283,700 282,130 283,810 4.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.09% 4.93% 5.52% 5.60% 2.78% 2.18% 2.67% -
ROE 16.93% 16.70% 12.07% 6.11% 10.91% 7.18% 7.05% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 794.93 617.13 380.17 191.23 662.23 490.49 296.28 92.50%
EPS 32.50 30.40 21.00 10.70 18.40 10.70 7.90 155.64%
DPS 10.00 5.00 5.00 0.00 5.00 3.00 3.00 122.33%
NAPS 1.92 1.82 1.74 1.75 1.69 1.49 1.12 43.00%
Adjusted Per Share Value based on latest NOSH - 289,289
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 402.28 309.03 187.55 92.77 315.06 232.06 141.01 100.51%
EPS 16.45 15.22 10.36 5.19 8.77 5.06 3.76 166.30%
DPS 5.06 2.50 2.47 0.00 2.38 1.42 1.43 131.32%
NAPS 0.9716 0.9114 0.8584 0.849 0.804 0.705 0.5331 48.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.15 1.90 2.00 2.22 1.64 1.78 1.50 -
P/RPS 0.27 0.31 0.53 1.16 0.25 0.36 0.51 -34.43%
P/EPS 6.62 6.25 9.52 20.75 8.89 16.64 18.99 -50.30%
EY 15.12 16.00 10.50 4.82 11.24 6.01 5.27 101.26%
DY 4.65 2.63 2.50 0.00 3.05 1.69 2.00 75.05%
P/NAPS 1.12 1.04 1.15 1.27 0.97 1.19 1.34 -11.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 10/11/04 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 -
Price 2.01 2.07 1.90 2.10 1.82 1.70 1.85 -
P/RPS 0.25 0.34 0.50 1.10 0.27 0.35 0.62 -45.26%
P/EPS 6.18 6.81 9.05 19.63 9.87 15.89 23.42 -58.69%
EY 16.17 14.69 11.05 5.10 10.13 6.29 4.27 141.97%
DY 4.98 2.42 2.63 0.00 2.75 1.76 1.62 110.70%
P/NAPS 1.05 1.14 1.09 1.20 1.08 1.14 1.65 -25.91%

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