[SSTEEL] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 184.92%
YoY- 1045.45%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 724,399 565,177 553,218 494,930 542,949 446,285 394,591 49.76%
PBT 34,722 44,908 44,086 22,953 13,014 25,708 8,929 146.67%
Tax -5,724 -14,084 -13,132 -823 -5,247 -8,194 -4,022 26.44%
NP 28,998 30,824 30,954 22,130 7,767 17,514 4,907 225.80%
-
NP to SH 28,998 30,824 30,954 22,130 7,767 17,514 4,907 225.80%
-
Tax Rate 16.49% 31.36% 29.79% 3.59% 40.32% 31.87% 45.04% -
Total Cost 695,401 534,353 522,264 472,800 535,182 428,771 389,684 46.96%
-
Net Worth 544,086 510,797 506,257 281,431 428,623 316,381 305,965 46.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 14,678 - 14,071 8,629 8,474 - -
Div Payout % - 47.62% - 63.59% 111.11% 48.39% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 544,086 510,797 506,257 281,431 428,623 316,381 305,965 46.62%
NOSH 298,948 293,561 289,289 281,431 287,666 282,483 288,647 2.35%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.00% 5.45% 5.60% 4.47% 1.43% 3.92% 1.24% -
ROE 5.33% 6.03% 6.11% 7.86% 1.81% 5.54% 1.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 242.32 192.52 191.23 175.86 188.74 157.99 136.70 46.31%
EPS 9.70 10.50 10.70 7.70 2.70 6.20 1.70 218.30%
DPS 0.00 5.00 0.00 5.00 3.00 3.00 0.00 -
NAPS 1.82 1.74 1.75 1.00 1.49 1.12 1.06 43.24%
Adjusted Per Share Value based on latest NOSH - 281,431
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 121.48 94.78 92.77 83.00 91.05 74.84 66.17 49.76%
EPS 4.86 5.17 5.19 3.71 1.30 2.94 0.82 226.44%
DPS 0.00 2.46 0.00 2.36 1.45 1.42 0.00 -
NAPS 0.9124 0.8566 0.849 0.472 0.7188 0.5306 0.5131 46.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.90 2.00 2.22 1.64 1.78 1.50 1.00 -
P/RPS 0.78 1.04 1.16 0.93 0.94 0.95 0.73 4.50%
P/EPS 19.59 19.05 20.75 20.86 65.93 24.19 58.82 -51.85%
EY 5.11 5.25 4.82 4.79 1.52 4.13 1.70 107.86%
DY 0.00 2.50 0.00 3.05 1.69 2.00 0.00 -
P/NAPS 1.04 1.15 1.27 1.64 1.19 1.34 0.94 6.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 -
Price 2.07 1.90 2.10 1.82 1.70 1.85 1.40 -
P/RPS 0.85 0.99 1.10 1.03 0.90 1.17 1.02 -11.41%
P/EPS 21.34 18.10 19.63 23.15 62.96 29.84 82.35 -59.25%
EY 4.69 5.53 5.10 4.32 1.59 3.35 1.21 146.14%
DY 0.00 2.63 0.00 2.75 1.76 1.62 0.00 -
P/NAPS 1.14 1.09 1.20 1.82 1.14 1.65 1.32 -9.28%

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