[SSTEEL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.16%
YoY- 601.92%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,156,274 2,037,382 1,878,755 1,694,010 1,517,022 1,512,825 1,460,322 29.70%
PBT 124,961 105,761 70,604 48,408 48,221 42,439 26,515 181.36%
Tax -33,286 -27,396 -18,286 -16,288 -18,795 -21,680 -14,004 78.19%
NP 91,675 78,365 52,318 32,120 29,426 20,759 12,511 277.71%
-
NP to SH 91,675 78,365 52,318 32,120 29,426 20,759 12,511 277.71%
-
Tax Rate 26.64% 25.90% 25.90% 33.65% 38.98% 51.09% 52.82% -
Total Cost 2,064,599 1,959,017 1,826,437 1,661,890 1,487,596 1,492,066 1,447,811 26.71%
-
Net Worth 510,797 506,257 281,431 428,623 316,381 305,965 287,124 46.87%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 22,701 31,176 31,176 17,104 8,474 - - -
Div Payout % 24.76% 39.78% 59.59% 53.25% 28.80% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 510,797 506,257 281,431 428,623 316,381 305,965 287,124 46.87%
NOSH 293,561 289,289 281,431 287,666 282,483 288,647 287,124 1.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.25% 3.85% 2.78% 1.90% 1.94% 1.37% 0.86% -
ROE 17.95% 15.48% 18.59% 7.49% 9.30% 6.78% 4.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 734.52 704.27 667.57 588.88 537.03 524.11 508.60 27.79%
EPS 31.23 27.09 18.59 11.17 10.42 7.19 4.36 272.03%
DPS 7.73 10.78 11.08 6.00 3.00 0.00 0.00 -
NAPS 1.74 1.75 1.00 1.49 1.12 1.06 1.00 44.71%
Adjusted Per Share Value based on latest NOSH - 287,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 361.60 341.66 315.06 284.08 254.40 253.70 244.89 29.70%
EPS 15.37 13.14 8.77 5.39 4.93 3.48 2.10 277.42%
DPS 3.81 5.23 5.23 2.87 1.42 0.00 0.00 -
NAPS 0.8566 0.849 0.472 0.7188 0.5306 0.5131 0.4815 46.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.00 2.22 1.64 1.78 1.50 1.00 1.10 -
P/RPS 0.27 0.32 0.25 0.30 0.28 0.19 0.22 14.64%
P/EPS 6.40 8.20 8.82 15.94 14.40 13.90 25.24 -59.97%
EY 15.61 12.20 11.34 6.27 6.94 7.19 3.96 149.74%
DY 3.87 4.85 6.75 3.37 2.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.64 1.19 1.34 0.94 1.10 3.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 21/02/03 -
Price 1.90 2.10 1.82 1.70 1.85 1.40 1.14 -
P/RPS 0.26 0.30 0.27 0.29 0.34 0.27 0.22 11.79%
P/EPS 6.08 7.75 9.79 15.23 17.76 19.47 26.16 -62.23%
EY 16.44 12.90 10.21 6.57 5.63 5.14 3.82 164.81%
DY 4.07 5.13 6.09 3.53 1.62 0.00 0.00 -
P/NAPS 1.09 1.20 1.82 1.14 1.65 1.32 1.14 -2.94%

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