[SSTEEL] QoQ TTM Result on 30-Jun-2018 [#4]

Stock

[SSTEEL] SOUTHERN STEEL BHD

Announcement Date

24-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 16.36%

YoY- 126.0%

Quarter Report

SSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	3,327,142	3,580,547	3,727,479	3,698,191	3,464,474	3,177,011	2,952,139	8.30%
YoY %	-7.08%	-3.94%	0.79%	6.75%	9.05%	7.62%	-	-
Horiz. %	112.70%	121.29%	126.26%	125.27%	117.35%	107.62%	100.00%	-
PBT	-89,798	27,796	166,461	223,859	189,537	165,014	134,508	-
YoY %	-423.06%	-83.30%	-25.64%	18.11%	14.86%	22.68%	-	-
Horiz. %	-66.76%	20.66%	123.76%	166.43%	140.91%	122.68%	100.00%	-
Tax	41,150	17,406	-6,838	-12,614	-7,781	-3,071	-5,561	-
YoY %	136.41%	354.55%	45.79%	-62.11%	-153.37%	44.78%	-	-
Horiz. %	-739.97%	-313.00%	122.96%	226.83%	139.92%	55.22%	100.00%	-
NP	-48,648	45,202	159,623	211,245	181,756	161,943	128,947	-
YoY %	-207.62%	-71.68%	-24.44%	16.22%	12.23%	25.59%	-	-
Horiz. %	-37.73%	35.05%	123.79%	163.82%	140.95%	125.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-48,993	44,846	159,218	210,847	181,209	160,814	127,409	-
YoY %	-209.25%	-71.83%	-24.49%	16.36%	12.68%	26.22%	-	-
Horiz. %	-38.45%	35.20%	124.97%	165.49%	142.23%	126.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-62.62%	4.11%	5.63%	4.11%	1.86%	4.13%	-
YoY %	-	-1,623.60%	-27.00%	36.98%	120.97%	-54.96%	-	-
Horiz. %	-	-1,516.22%	99.52%	136.32%	99.52%	45.04%	100.00%	-
Total Cost	3,375,790	3,535,345	3,567,856	3,486,946	3,282,718	3,015,068	2,823,192	12.66%
YoY %	-4.51%	-0.91%	2.32%	6.22%	8.88%	6.80%	-	-
Horiz. %	119.57%	125.23%	126.38%	123.51%	116.28%	106.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	884,630	923,658	971,358	966,506	944,049	895,566	817,168	5.43%
YoY %	-4.23%	-4.91%	0.50%	2.38%	5.41%	9.59%	-	-
Horiz. %	108.26%	113.03%	118.87%	118.28%	115.53%	109.59%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	-	15,156	15,156	15,156	15,156	12,681	12,681	-
YoY %	-	0.00%	0.00%	0.00%	19.52%	0.00%	-	-
Horiz. %	-	119.52%	119.52%	119.52%	119.52%	100.00%	100.00%	-
Div Payout %	-	33.80%	9.52%	7.19%	8.36%	7.89%	9.95%	-
YoY %	-	255.04%	32.41%	-14.00%	5.96%	-20.70%	-	-
Horiz. %	-	339.70%	95.68%	72.26%	84.02%	79.30%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	884,630	923,658	971,358	966,506	944,049	895,566	817,168	5.43%
YoY %	-4.23%	-4.91%	0.50%	2.38%	5.41%	9.59%	-	-
Horiz. %	108.26%	113.03%	118.87%	118.28%	115.53%	109.59%	100.00%	-
NOSH	433,642	433,642	433,642	433,642	433,238	432,640	430,088	0.55%
YoY %	0.00%	0.00%	0.00%	0.09%	0.14%	0.59%	-	-
Horiz. %	100.83%	100.83%	100.83%	100.83%	100.73%	100.59%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	-1.46%	1.26%	4.28%	5.71%	5.25%	5.10%	4.37%	-
YoY %	-215.87%	-70.56%	-25.04%	8.76%	2.94%	16.70%	-	-
Horiz. %	-33.41%	28.83%	97.94%	130.66%	120.14%	116.70%	100.00%	-
ROE	-5.54%	4.86%	16.39%	21.82%	19.19%	17.96%	15.59%	-
YoY %	-213.99%	-70.35%	-24.89%	13.71%	6.85%	15.20%	-	-
Horiz. %	-35.54%	31.17%	105.13%	139.96%	123.09%	115.20%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	767.25	825.69	859.57	853.28	800.02	734.33	686.40	7.71%
YoY %	-7.08%	-3.94%	0.74%	6.66%	8.95%	6.98%	-	-
Horiz. %	111.78%	120.29%	125.23%	124.31%	116.55%	106.98%	100.00%	-
EPS	-11.30	10.34	36.72	48.65	41.84	37.17	29.62	-
YoY %	-209.28%	-71.84%	-24.52%	16.28%	12.56%	25.49%	-	-
Horiz. %	-38.15%	34.91%	123.97%	164.25%	141.26%	125.49%	100.00%	-
DPS	0.00	3.50	3.50	3.50	3.50	2.93	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	19.45%	-2.33%	-	-
Horiz. %	0.00%	116.67%	116.67%	116.67%	116.67%	97.67%	100.00%	-
NAPS	2.04	2.13	2.24	2.23	2.18	2.07	1.90	4.85%
YoY %	-4.23%	-4.91%	0.45%	2.29%	5.31%	8.95%	-	-
Horiz. %	107.37%	112.11%	117.89%	117.37%	114.74%	108.95%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,642
RPS	557.95	600.45	625.09	620.18	580.98	532.78	495.06	8.30%
YoY %	-7.08%	-3.94%	0.79%	6.75%	9.05%	7.62%	-	-
Horiz. %	112.70%	121.29%	126.27%	125.27%	117.36%	107.62%	100.00%	-
EPS	-8.22	7.52	26.70	35.36	30.39	26.97	21.37	-
YoY %	-209.31%	-71.84%	-24.49%	16.35%	12.68%	26.20%	-	-
Horiz. %	-38.47%	35.19%	124.94%	165.47%	142.21%	126.20%	100.00%	-
DPS	0.00	2.54	2.54	2.54	2.54	2.13	2.13	-
YoY %	0.00%	0.00%	0.00%	0.00%	19.25%	0.00%	-	-
Horiz. %	0.00%	119.25%	119.25%	119.25%	119.25%	100.00%	100.00%	-
NAPS	1.4835	1.5489	1.6289	1.6208	1.5831	1.5018	1.3704	5.43%
YoY %	-4.22%	-4.91%	0.50%	2.38%	5.41%	9.59%	-	-
Horiz. %	108.25%	113.03%	118.86%	118.27%	115.52%	109.59%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.83	0.745	1.43	1.56	1.71	2.25	2.23	-
P/RPS	0.11	0.09	0.17	0.18	0.21	0.31	0.32	-50.96%
YoY %	22.22%	-47.06%	-5.56%	-14.29%	-32.26%	-3.12%	-	-
Horiz. %	34.38%	28.12%	53.12%	56.25%	65.62%	96.88%	100.00%	-
P/EPS	-7.35	7.20	3.89	3.21	4.09	6.05	7.53	-
YoY %	-202.08%	85.09%	21.18%	-21.52%	-32.40%	-19.65%	-	-
Horiz. %	-97.61%	95.62%	51.66%	42.63%	54.32%	80.35%	100.00%	-
EY	-13.61	13.88	25.68	31.18	24.47	16.52	13.28	-
YoY %	-198.05%	-45.95%	-17.64%	27.42%	48.12%	24.40%	-	-
Horiz. %	-102.48%	104.52%	193.37%	234.79%	184.26%	124.40%	100.00%	-
DY	0.00	4.70	2.45	2.24	2.05	1.30	1.35	-
YoY %	0.00%	91.84%	9.38%	9.27%	57.69%	-3.70%	-	-
Horiz. %	0.00%	348.15%	181.48%	165.93%	151.85%	96.30%	100.00%	-
P/NAPS	0.41	0.35	0.64	0.70	0.78	1.09	1.17	-50.32%
YoY %	17.14%	-45.31%	-8.57%	-10.26%	-28.44%	-6.84%	-	-
Horiz. %	35.04%	29.91%	54.70%	59.83%	66.67%	93.16%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	18/02/19	29/11/18	24/08/18	15/05/18	13/02/18	28/11/17	-
Price	0.895	0.895	0.99	1.72	1.90	2.00	2.21	-
P/RPS	0.12	0.11	0.12	0.20	0.24	0.27	0.32	-48.02%
YoY %	9.09%	-8.33%	-40.00%	-16.67%	-11.11%	-15.62%	-	-
Horiz. %	37.50%	34.38%	37.50%	62.50%	75.00%	84.38%	100.00%	-
P/EPS	-7.92	8.65	2.70	3.54	4.54	5.38	7.46	-
YoY %	-191.56%	220.37%	-23.73%	-22.03%	-15.61%	-27.88%	-	-
Horiz. %	-106.17%	115.95%	36.19%	47.45%	60.86%	72.12%	100.00%	-
EY	-12.62	11.55	37.09	28.28	22.02	18.59	13.40	-
YoY %	-209.26%	-68.86%	31.15%	28.43%	18.45%	38.73%	-	-
Horiz. %	-94.18%	86.19%	276.79%	211.04%	164.33%	138.73%	100.00%	-
DY	0.00	3.91	3.54	2.03	1.84	1.47	1.36	-
YoY %	0.00%	10.45%	74.38%	10.33%	25.17%	8.09%	-	-
Horiz. %	0.00%	287.50%	260.29%	149.26%	135.29%	108.09%	100.00%	-
P/NAPS	0.44	0.42	0.44	0.77	0.87	0.97	1.16	-47.63%
YoY %	4.76%	-4.55%	-42.86%	-11.49%	-10.31%	-16.38%	-	-
Horiz. %	37.93%	36.21%	37.93%	66.38%	75.00%	83.62%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos