[SSTEEL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.92%
YoY- -157.3%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,390,029 2,353,284 2,315,429 2,310,920 2,367,410 2,430,494 2,438,603 -1.33%
PBT 86,286 66,131 23,428 -28,151 -49,403 -37,191 2,532 953.37%
Tax 17,232 18,823 25,917 1,233 5,255 2,401 -10,425 -
NP 103,518 84,954 49,345 -26,918 -44,148 -34,790 -7,893 -
-
NP to SH 102,882 84,705 50,250 -23,574 -39,904 -30,877 -5,276 -
-
Tax Rate -19.97% -28.46% -110.62% - - - 411.73% -
Total Cost 2,286,511 2,268,330 2,266,084 2,337,838 2,411,558 2,465,284 2,446,496 -4.41%
-
Net Worth 739,474 722,445 361,570 359,212 538,720 545,590 508,350 28.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 21,001 21,001 - - 6,912 6,912 22,118 -3.39%
Div Payout % 20.41% 24.79% - - 0.00% 0.00% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 739,474 722,445 361,570 359,212 538,720 545,590 508,350 28.41%
NOSH 420,156 420,026 361,570 359,212 364,000 358,941 355,489 11.79%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.33% 3.61% 2.13% -1.16% -1.86% -1.43% -0.32% -
ROE 13.91% 11.72% 13.90% -6.56% -7.41% -5.66% -1.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 568.84 560.27 640.38 643.33 650.39 677.13 685.98 -11.74%
EPS 24.49 20.17 13.90 -6.56 -10.96 -8.60 -1.48 -
DPS 5.00 5.00 0.00 0.00 1.90 1.93 6.22 -13.55%
NAPS 1.76 1.72 1.00 1.00 1.48 1.52 1.43 14.86%
Adjusted Per Share Value based on latest NOSH - 359,212
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 400.80 394.64 388.29 387.53 397.01 407.59 408.95 -1.33%
EPS 17.25 14.20 8.43 -3.95 -6.69 -5.18 -0.88 -
DPS 3.52 3.52 0.00 0.00 1.16 1.16 3.71 -3.44%
NAPS 1.2401 1.2115 0.6063 0.6024 0.9034 0.9149 0.8525 28.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.64 1.46 1.15 1.09 1.01 0.82 1.28 -
P/RPS 0.29 0.26 0.18 0.17 0.16 0.12 0.19 32.59%
P/EPS 6.70 7.24 8.27 -16.61 -9.21 -9.53 -86.24 -
EY 14.93 13.81 12.08 -6.02 -10.85 -10.49 -1.16 -
DY 3.05 3.42 0.00 0.00 1.88 2.35 4.86 -26.71%
P/NAPS 0.93 0.85 1.15 1.09 0.68 0.54 0.90 2.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 21/02/06 08/11/05 -
Price 1.82 1.67 1.12 1.08 1.08 0.85 1.13 -
P/RPS 0.32 0.30 0.17 0.17 0.17 0.13 0.16 58.80%
P/EPS 7.43 8.28 8.06 -16.46 -9.85 -9.88 -76.14 -
EY 13.45 12.08 12.41 -6.08 -10.15 -10.12 -1.31 -
DY 2.75 2.99 0.00 0.00 1.76 2.27 5.51 -37.10%
P/NAPS 1.03 0.97 1.12 1.08 0.73 0.56 0.79 19.36%

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