[SSTEEL] QoQ TTM Result on 30-Jun-2004 [#2]

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
TTM Result
Revenue	2,431,533	2,398,866	2,337,724	2,156,274	2,037,382	1,878,755	1,694,010	27.21%
YoY %	1.36%	2.62%	8.41%	5.84%	8.44%	10.91%	-	-
Horiz. %	143.54%	141.61%	138.00%	127.29%	120.27%	110.91%	100.00%	-
PBT	98,967	138,417	146,669	124,961	105,761	70,604	48,408	61.01%
YoY %	-28.50%	-5.63%	17.37%	18.15%	49.79%	45.85%	-	-
Horiz. %	204.44%	285.94%	302.99%	258.14%	218.48%	145.85%	100.00%	-
Tax	-27,555	-40,346	-33,763	-33,286	-27,396	-18,286	-16,288	41.93%
YoY %	31.70%	-19.50%	-1.43%	-21.50%	-49.82%	-12.27%	-	-
Horiz. %	169.17%	247.70%	207.29%	204.36%	168.20%	112.27%	100.00%	-
NP	71,412	98,071	112,906	91,675	78,365	52,318	32,120	70.26%
YoY %	-27.18%	-13.14%	23.16%	16.98%	49.79%	62.88%	-	-
Horiz. %	222.33%	305.33%	351.51%	285.41%	243.98%	162.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,412	98,071	112,906	91,675	78,365	52,318	32,120	70.26%
YoY %	-27.18%	-13.14%	23.16%	16.98%	49.79%	62.88%	-	-
Horiz. %	222.33%	305.33%	351.51%	285.41%	243.98%	162.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.84%	29.15%	23.02%	26.64%	25.90%	25.90%	33.65%	-
YoY %	-4.49%	26.63%	-13.59%	2.86%	0.00%	-23.03%	-	-
Horiz. %	82.73%	86.63%	68.41%	79.17%	76.97%	76.97%	100.00%	-
Total Cost	2,360,121	2,300,795	2,224,818	2,064,599	1,959,017	1,826,437	1,661,890	26.31%
YoY %	2.58%	3.41%	7.76%	5.39%	7.26%	9.90%	-	-
Horiz. %	142.01%	138.44%	133.87%	124.23%	117.88%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	555,046	526,136	544,086	510,797	506,257	281,431	428,623	18.78%
YoY %	5.49%	-3.30%	6.52%	0.90%	79.89%	-34.34%	-	-
Horiz. %	129.50%	122.75%	126.94%	119.17%	118.11%	65.66%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	15,206	15,206	14,071	22,701	31,176	31,176	17,104	-7.53%
YoY %	0.00%	8.07%	-38.02%	-27.18%	0.00%	82.27%	-	-
Horiz. %	88.90%	88.90%	82.27%	132.72%	182.27%	182.27%	100.00%	-
Div Payout %	21.29%	15.51%	12.46%	24.76%	39.78%	59.59%	53.25%	-
YoY %	37.27%	24.48%	-49.68%	-37.76%	-33.24%	11.91%	-	-
Horiz. %	39.98%	29.13%	23.40%	46.50%	74.70%	111.91%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	555,046	526,136	544,086	510,797	506,257	281,431	428,623	18.78%
YoY %	5.49%	-3.30%	6.52%	0.90%	79.89%	-34.34%	-	-
Horiz. %	129.50%	122.75%	126.94%	119.17%	118.11%	65.66%	100.00%	-
NOSH	330,384	304,124	298,948	293,561	289,289	281,431	287,666	9.66%
YoY %	8.63%	1.73%	1.84%	1.48%	2.79%	-2.17%	-	-
Horiz. %	114.85%	105.72%	103.92%	102.05%	100.56%	97.83%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	2.94%	4.09%	4.83%	4.25%	3.85%	2.78%	1.90%	-
YoY %	-28.12%	-15.32%	13.65%	10.39%	38.49%	46.32%	-	-
Horiz. %	154.74%	215.26%	254.21%	223.68%	202.63%	146.32%	100.00%	-
ROE	12.87%	18.64%	20.75%	17.95%	15.48%	18.59%	7.49%	-
YoY %	-30.95%	-10.17%	15.60%	15.96%	-16.73%	148.20%	-	-
Horiz. %	171.83%	248.87%	277.04%	239.65%	206.68%	248.20%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	735.97	788.78	781.98	734.52	704.27	667.57	588.88	16.01%
YoY %	-6.70%	0.87%	6.46%	4.30%	5.50%	13.36%	-	-
Horiz. %	124.98%	133.95%	132.79%	124.73%	119.59%	113.36%	100.00%	-
EPS	21.61	32.25	37.77	31.23	27.09	18.59	11.17	55.20%
YoY %	-32.99%	-14.61%	20.94%	15.28%	45.72%	66.43%	-	-
Horiz. %	193.46%	288.72%	338.14%	279.59%	242.52%	166.43%	100.00%	-
DPS	4.60	5.00	4.71	7.73	10.78	11.08	6.00	-16.21%
YoY %	-8.00%	6.16%	-39.07%	-28.29%	-2.71%	84.67%	-	-
Horiz. %	76.67%	83.33%	78.50%	128.83%	179.67%	184.67%	100.00%	-
NAPS	1.68	1.73	1.82	1.74	1.75	1.00	1.49	8.32%
YoY %	-2.89%	-4.95%	4.60%	-0.57%	75.00%	-32.89%	-	-
Horiz. %	112.75%	116.11%	122.15%	116.78%	117.45%	67.11%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 293,561
RPS	407.76	402.28	392.03	361.60	341.66	315.06	284.08	27.21%
YoY %	1.36%	2.61%	8.42%	5.84%	8.44%	10.91%	-	-
Horiz. %	143.54%	141.61%	138.00%	127.29%	120.27%	110.91%	100.00%	-
EPS	11.98	16.45	18.93	15.37	13.14	8.77	5.39	70.22%
YoY %	-27.17%	-13.10%	23.16%	16.97%	49.83%	62.71%	-	-
Horiz. %	222.26%	305.19%	351.21%	285.16%	243.78%	162.71%	100.00%	-
DPS	2.55	2.55	2.36	3.81	5.23	5.23	2.87	-7.57%
YoY %	0.00%	8.05%	-38.06%	-27.15%	0.00%	82.23%	-	-
Horiz. %	88.85%	88.85%	82.23%	132.75%	182.23%	182.23%	100.00%	-
NAPS	0.9308	0.8823	0.9124	0.8566	0.849	0.472	0.7188	18.78%
YoY %	5.50%	-3.30%	6.51%	0.90%	79.87%	-34.34%	-	-
Horiz. %	129.49%	122.75%	126.93%	119.17%	118.11%	65.66%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	1.75	2.15	1.90	2.00	2.22	1.64	1.78	-
P/RPS	0.24	0.27	0.24	0.27	0.32	0.25	0.30	-13.81%
YoY %	-11.11%	12.50%	-11.11%	-15.62%	28.00%	-16.67%	-	-
Horiz. %	80.00%	90.00%	80.00%	90.00%	106.67%	83.33%	100.00%	-
P/EPS	8.10	6.67	5.03	6.40	8.20	8.82	15.94	-36.29%
YoY %	21.44%	32.60%	-21.41%	-21.95%	-7.03%	-44.67%	-	-
Horiz. %	50.82%	41.84%	31.56%	40.15%	51.44%	55.33%	100.00%	-
EY	12.35	15.00	19.88	15.61	12.20	11.34	6.27	57.06%
YoY %	-17.67%	-24.55%	27.35%	27.95%	7.58%	80.86%	-	-
Horiz. %	196.97%	239.23%	317.07%	248.96%	194.58%	180.86%	100.00%	-
DY	2.63	2.33	2.48	3.87	4.85	6.75	3.37	-15.22%
YoY %	12.88%	-6.05%	-35.92%	-20.21%	-28.15%	100.30%	-	-
Horiz. %	78.04%	69.14%	73.59%	114.84%	143.92%	200.30%	100.00%	-
P/NAPS	1.04	1.24	1.04	1.15	1.27	1.64	1.19	-8.58%
YoY %	-16.13%	19.23%	-9.57%	-9.45%	-22.56%	37.82%	-	-
Horiz. %	87.39%	104.20%	87.39%	96.64%	106.72%	137.82%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	09/05/05	21/02/05	10/11/04	25/08/04	24/05/04	24/02/04	20/11/03	-
Price	1.72	2.01	2.07	1.90	2.10	1.82	1.70	-
P/RPS	0.23	0.25	0.26	0.26	0.30	0.27	0.29	-14.30%
YoY %	-8.00%	-3.85%	0.00%	-13.33%	11.11%	-6.90%	-	-
Horiz. %	79.31%	86.21%	89.66%	89.66%	103.45%	93.10%	100.00%	-
P/EPS	7.96	6.23	5.48	6.08	7.75	9.79	15.23	-35.08%
YoY %	27.77%	13.69%	-9.87%	-21.55%	-20.84%	-35.72%	-	-
Horiz. %	52.27%	40.91%	35.98%	39.92%	50.89%	64.28%	100.00%	-
EY	12.57	16.04	18.25	16.44	12.90	10.21	6.57	54.05%
YoY %	-21.63%	-12.11%	11.01%	27.44%	26.35%	55.40%	-	-
Horiz. %	191.32%	244.14%	277.78%	250.23%	196.35%	155.40%	100.00%	-
DY	2.68	2.49	2.27	4.07	5.13	6.09	3.53	-16.76%
YoY %	7.63%	9.69%	-44.23%	-20.66%	-15.76%	72.52%	-	-
Horiz. %	75.92%	70.54%	64.31%	115.30%	145.33%	172.52%	100.00%	-
P/NAPS	1.02	1.16	1.14	1.09	1.20	1.82	1.14	-7.14%
YoY %	-12.07%	1.75%	4.59%	-9.17%	-34.07%	59.65%	-	-
Horiz. %	89.47%	101.75%	100.00%	95.61%	105.26%	159.65%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.805

+0.525

120,227,800

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

69,310,200

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.885

+0.005

54,999,200

HEXCARE

0.28

+0.015

52,525,600

APPASIA

0.16

0.00

51,335,400

JAKS

0.165

+0.005

49,173,100

More active Stocks

OFB

0.805

+0.525

120,227,800

WPRTS

4.45

+0.21

1,164,100

PIE

6.46

+0.19

278,000

F&N

31.92

+0.18

4,500

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,796,700

PMETAL

6.00

+0.12

4,668,700

HARTA

3.41

+0.12

3,408,400

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.30

-0.38

37,600

TOYOVEN

1.06

-0.32

7,538,400

HEIM

22.20

-0.30

91,200

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

226,800

SUNCON

4.01

-0.15

16,162,500

KLK

20.44

-0.12

71,900

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

HSI-HWO

0.43

-0.10

54,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More