[SSTEEL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.4%
YoY- 669.09%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,089,531 2,811,042 2,707,964 2,455,633 2,390,029 2,353,284 2,315,429 21.18%
PBT 290,220 195,152 130,012 106,799 86,286 66,131 23,428 434.56%
Tax -15,241 -3,359 -2,247 27,614 17,232 18,823 25,917 -
NP 274,979 191,793 127,765 134,413 103,518 84,954 49,345 213.99%
-
NP to SH 274,618 191,690 127,857 134,158 102,882 84,705 50,250 209.94%
-
Tax Rate 5.25% 1.72% 1.73% -25.86% -19.97% -28.46% -110.62% -
Total Cost 2,814,552 2,619,249 2,580,199 2,321,220 2,286,511 2,268,330 2,266,084 15.53%
-
Net Worth 829,645 419,278 774,717 716,103 739,474 722,445 361,570 73.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 31,521 31,521 52,522 31,470 21,001 21,001 - -
Div Payout % 11.48% 16.44% 41.08% 23.46% 20.41% 24.79% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 829,645 419,278 774,717 716,103 739,474 722,445 361,570 73.87%
NOSH 419,013 419,278 421,042 418,773 420,156 420,026 361,570 10.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.90% 6.82% 4.72% 5.47% 4.33% 3.61% 2.13% -
ROE 33.10% 45.72% 16.50% 18.73% 13.91% 11.72% 13.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 737.34 670.45 643.16 586.39 568.84 560.27 640.38 9.84%
EPS 65.54 45.72 30.37 32.04 24.49 20.17 13.90 180.92%
DPS 7.50 7.50 12.50 7.51 5.00 5.00 0.00 -
NAPS 1.98 1.00 1.84 1.71 1.76 1.72 1.00 57.61%
Adjusted Per Share Value based on latest NOSH - 418,773
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 518.11 471.40 454.12 411.80 400.80 394.64 388.29 21.18%
EPS 46.05 32.15 21.44 22.50 17.25 14.20 8.43 209.85%
DPS 5.29 5.29 8.81 5.28 3.52 3.52 0.00 -
NAPS 1.3913 0.7031 1.2992 1.2009 1.2401 1.2115 0.6063 73.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.07 1.80 1.72 1.71 1.64 1.46 1.15 -
P/RPS 0.28 0.27 0.27 0.29 0.29 0.26 0.18 34.21%
P/EPS 3.16 3.94 5.66 5.34 6.70 7.24 8.27 -47.31%
EY 31.66 25.40 17.66 18.73 14.93 13.81 12.08 89.98%
DY 3.62 4.17 7.27 4.39 3.05 3.42 0.00 -
P/NAPS 1.05 1.80 0.93 1.00 0.93 0.85 1.15 -5.87%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 19/02/08 15/11/07 20/08/07 21/05/07 09/02/07 09/11/06 -
Price 2.37 2.32 1.70 1.66 1.82 1.67 1.12 -
P/RPS 0.32 0.35 0.26 0.28 0.32 0.30 0.17 52.39%
P/EPS 3.62 5.07 5.60 5.18 7.43 8.28 8.06 -41.32%
EY 27.65 19.71 17.86 19.30 13.45 12.08 12.41 70.50%
DY 3.16 3.23 7.35 4.53 2.75 2.99 0.00 -
P/NAPS 1.20 2.32 0.92 0.97 1.03 0.97 1.12 4.70%

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