[SSTEEL] QoQ TTM Result on 30-Jun-2010

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	2,800,467	2,642,969	2,521,261	2,463,906	2,267,654	2,022,337	1,932,301	28.09%
YoY %	5.96%	4.83%	2.33%	8.65%	12.13%	4.66%	-	-
Horiz. %	144.93%	136.78%	130.48%	127.51%	117.36%	104.66%	100.00%	-
PBT	121,947	108,359	166,206	203,607	124,449	8,824	-354,458	-
YoY %	12.54%	-34.80%	-18.37%	63.61%	1,310.35%	102.49%	-	-
Horiz. %	-34.40%	-30.57%	-46.89%	-57.44%	-35.11%	-2.49%	100.00%	-
Tax	4,153	7,309	-13,631	-20,157	-8,283	8,359	47,672	-80.37%
YoY %	-43.18%	153.62%	32.38%	-143.35%	-199.09%	-82.47%	-	-
Horiz. %	8.71%	15.33%	-28.59%	-42.28%	-17.37%	17.53%	100.00%	-
NP	126,100	115,668	152,575	183,450	116,166	17,183	-306,786	-
YoY %	9.02%	-24.19%	-16.83%	57.92%	576.05%	105.60%	-	-
Horiz. %	-41.10%	-37.70%	-49.73%	-59.80%	-37.87%	-5.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,100	115,668	152,575	183,450	116,166	17,183	-303,378	-
YoY %	9.02%	-24.19%	-16.83%	57.92%	576.05%	105.66%	-	-
Horiz. %	-41.57%	-38.13%	-50.29%	-60.47%	-38.29%	-5.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.41%	-6.75%	8.20%	9.90%	6.66%	-94.73%	-	-
YoY %	49.48%	-182.32%	-17.17%	48.65%	107.03%	0.00%	-	-
Horiz. %	3.60%	7.13%	-8.66%	-10.45%	-7.03%	100.00%	-	-
Total Cost	2,674,367	2,527,301	2,368,686	2,280,456	2,151,488	2,005,154	2,239,087	12.58%
YoY %	5.82%	6.70%	3.87%	5.99%	7.30%	-10.45%	-	-
Horiz. %	119.44%	112.87%	105.79%	101.85%	96.09%	89.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	877,311	837,173	823,680	848,539	794,791	757,254	700,721	16.18%
YoY %	4.79%	1.64%	-2.93%	6.76%	4.96%	8.07%	-	-
Horiz. %	125.20%	119.47%	117.55%	121.10%	113.42%	108.07%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	83,780	41,803	41,803	31,430	20,989	31,507	20,989	151.84%
YoY %	100.42%	0.00%	33.00%	49.75%	-33.38%	50.11%	-	-
Horiz. %	399.16%	199.17%	199.17%	149.75%	100.00%	150.11%	100.00%	-
Div Payout %	66.44%	36.14%	27.40%	17.13%	18.07%	183.36%	0.00%	-
YoY %	83.84%	31.90%	59.95%	-5.20%	-90.15%	0.00%	-	-
Horiz. %	36.23%	19.71%	14.94%	9.34%	9.85%	100.00%	-	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	877,311	837,173	823,680	848,539	794,791	757,254	700,721	16.18%
YoY %	4.79%	1.64%	-2.93%	6.76%	4.96%	8.07%	-	-
Horiz. %	125.20%	119.47%	117.55%	121.10%	113.42%	108.07%	100.00%	-
NOSH	419,766	422,814	416,000	420,069	420,524	420,697	417,096	0.42%
YoY %	-0.72%	1.64%	-0.97%	-0.11%	-0.04%	0.86%	-	-
Horiz. %	100.64%	101.37%	99.74%	100.71%	100.82%	100.86%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	4.50%	4.38%	6.05%	7.45%	5.12%	0.85%	-15.88%	-
YoY %	2.74%	-27.60%	-18.79%	45.51%	502.35%	105.35%	-	-
Horiz. %	-28.34%	-27.58%	-38.10%	-46.91%	-32.24%	-5.35%	100.00%	-
ROE	14.37%	13.82%	18.52%	21.62%	14.62%	2.27%	-43.30%	-
YoY %	3.98%	-25.38%	-14.34%	47.88%	544.05%	105.24%	-	-
Horiz. %	-33.19%	-31.92%	-42.77%	-49.93%	-33.76%	-5.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	667.15	625.09	606.07	586.55	539.24	480.71	463.27	27.55%
YoY %	6.73%	3.14%	3.33%	8.77%	12.18%	3.76%	-	-
Horiz. %	144.01%	134.93%	130.82%	126.61%	116.40%	103.76%	100.00%	-
EPS	30.04	27.36	36.68	43.67	27.62	4.08	-72.74	-
YoY %	9.80%	-25.41%	-16.01%	58.11%	576.96%	105.61%	-	-
Horiz. %	-41.30%	-37.61%	-50.43%	-60.04%	-37.97%	-5.61%	100.00%	-
DPS	20.00	10.00	10.00	7.50	5.00	7.50	5.00	152.19%
YoY %	100.00%	0.00%	33.33%	50.00%	-33.33%	50.00%	-	-
Horiz. %	400.00%	200.00%	200.00%	150.00%	100.00%	150.00%	100.00%	-
NAPS	2.09	1.98	1.98	2.02	1.89	1.80	1.68	15.68%
YoY %	5.56%	0.00%	-1.98%	6.88%	5.00%	7.14%	-	-
Horiz. %	124.40%	117.86%	117.86%	120.24%	112.50%	107.14%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 420,069
RPS	469.63	443.22	422.81	413.19	380.28	339.14	324.04	28.09%
YoY %	5.96%	4.83%	2.33%	8.65%	12.13%	4.66%	-	-
Horiz. %	144.93%	136.78%	130.48%	127.51%	117.36%	104.66%	100.00%	-
EPS	21.15	19.40	25.59	30.76	19.48	2.88	-50.88	-
YoY %	9.02%	-24.19%	-16.81%	57.91%	576.39%	105.66%	-	-
Horiz. %	-41.57%	-38.13%	-50.29%	-60.46%	-38.29%	-5.66%	100.00%	-
DPS	14.05	7.01	7.01	5.27	3.52	5.28	3.52	151.83%
YoY %	100.43%	0.00%	33.02%	49.72%	-33.33%	50.00%	-	-
Horiz. %	399.15%	199.15%	199.15%	149.72%	100.00%	150.00%	100.00%	-
NAPS	1.4712	1.4039	1.3813	1.423	1.3328	1.2699	1.1751	16.17%
YoY %	4.79%	1.64%	-2.93%	6.77%	4.95%	8.07%	-	-
Horiz. %	125.20%	119.47%	117.55%	121.10%	113.42%	108.07%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.32	2.13	2.39	1.82	2.50	1.98	1.74	-
P/RPS	0.35	0.34	0.39	0.31	0.46	0.41	0.38	-5.33%
YoY %	2.94%	-12.82%	25.81%	-32.61%	12.20%	7.89%	-	-
Horiz. %	92.11%	89.47%	102.63%	81.58%	121.05%	107.89%	100.00%	-
P/EPS	7.72	7.79	6.52	4.17	9.05	48.48	-2.39	-
YoY %	-0.90%	19.48%	56.35%	-53.92%	-81.33%	2,128.45%	-	-
Horiz. %	-323.01%	-325.94%	-272.80%	-174.48%	-378.66%	-2,028.45%	100.00%	-
EY	12.95	12.84	15.35	24.00	11.05	2.06	-41.80	-
YoY %	0.86%	-16.35%	-36.04%	117.19%	436.41%	104.93%	-	-
Horiz. %	-30.98%	-30.72%	-36.72%	-57.42%	-26.44%	-4.93%	100.00%	-
DY	8.62	4.69	4.18	4.12	2.00	3.79	2.87	108.30%
YoY %	83.80%	12.20%	1.46%	106.00%	-47.23%	32.06%	-	-
Horiz. %	300.35%	163.41%	145.64%	143.55%	69.69%	132.06%	100.00%	-
P/NAPS	1.11	1.08	1.21	0.90	1.32	1.10	1.04	4.44%
YoY %	2.78%	-10.74%	34.44%	-31.82%	20.00%	5.77%	-	-
Horiz. %	106.73%	103.85%	116.35%	86.54%	126.92%	105.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/05/11	17/01/11	15/11/10	17/08/10	03/05/10	21/01/10	12/11/09	-
Price	2.18	2.21	2.21	2.04	2.35	2.39	1.89	-
P/RPS	0.33	0.35	0.36	0.35	0.44	0.50	0.41	-13.48%
YoY %	-5.71%	-2.78%	2.86%	-20.45%	-12.00%	21.95%	-	-
Horiz. %	80.49%	85.37%	87.80%	85.37%	107.32%	121.95%	100.00%	-
P/EPS	7.26	8.08	6.03	4.67	8.51	58.52	-2.60	-
YoY %	-10.15%	34.00%	29.12%	-45.12%	-85.46%	2,350.77%	-	-
Horiz. %	-279.23%	-310.77%	-231.92%	-179.62%	-327.31%	-2,250.77%	100.00%	-
EY	13.78	12.38	16.60	21.41	11.75	1.71	-38.48	-
YoY %	11.31%	-25.42%	-22.47%	82.21%	587.13%	104.44%	-	-
Horiz. %	-35.81%	-32.17%	-43.14%	-55.64%	-30.54%	-4.44%	100.00%	-
DY	9.17	4.52	4.52	3.68	2.13	3.14	2.65	128.95%
YoY %	102.88%	0.00%	22.83%	72.77%	-32.17%	18.49%	-	-
Horiz. %	346.04%	170.57%	170.57%	138.87%	80.38%	118.49%	100.00%	-
P/NAPS	1.04	1.12	1.12	1.01	1.24	1.33	1.13	-5.38%
YoY %	-7.14%	0.00%	10.89%	-18.55%	-6.77%	17.70%	-	-
Horiz. %	92.04%	99.12%	99.12%	89.38%	109.73%	117.70%	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

2024-07-03 16:00:00

EMA 5

30 Mins

SELL

2024-07-03 16:00:00

ADX

30 Mins

SELL

2024-07-03 16:00:00

EMA 5

10 Mins

SELL

2024-07-03 16:00:00

ADX

10 Mins

SELL

2024-07-03 16:00:00

EMA 5

5 Mins

SELL

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

970

MPI

MALAYSIAN PACIFIC INDUSTRIES

941

SALCON

SALCON BHD

878

HLIND

HONG LEONG INDUSTRIES BHD

840

YTLPOWR

YTL POWER INTERNATIONAL BHD

704

WCT

WCT HOLDINGS BERHAD

579

GENTING

GENTING BHD

577

JCY

JCY INTERNATIONAL BERHAD

555

PBBANK

PUBLIC BANK BHD

535

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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