[SSTEEL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 313.16%
YoY- 1052.43%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,455,633 2,390,029 2,353,284 2,315,429 2,310,920 2,367,410 2,430,494 0.69%
PBT 106,799 86,286 66,131 23,428 -28,151 -49,403 -37,191 -
Tax 27,614 17,232 18,823 25,917 1,233 5,255 2,401 411.80%
NP 134,413 103,518 84,954 49,345 -26,918 -44,148 -34,790 -
-
NP to SH 134,158 102,882 84,705 50,250 -23,574 -39,904 -30,877 -
-
Tax Rate -25.86% -19.97% -28.46% -110.62% - - - -
Total Cost 2,321,220 2,286,511 2,268,330 2,266,084 2,337,838 2,411,558 2,465,284 -3.94%
-
Net Worth 716,103 739,474 722,445 361,570 359,212 538,720 545,590 19.93%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 31,470 21,001 21,001 - - 6,912 6,912 175.46%
Div Payout % 23.46% 20.41% 24.79% - - 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 716,103 739,474 722,445 361,570 359,212 538,720 545,590 19.93%
NOSH 418,773 420,156 420,026 361,570 359,212 364,000 358,941 10.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.47% 4.33% 3.61% 2.13% -1.16% -1.86% -1.43% -
ROE 18.73% 13.91% 11.72% 13.90% -6.56% -7.41% -5.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 586.39 568.84 560.27 640.38 643.33 650.39 677.13 -9.17%
EPS 32.04 24.49 20.17 13.90 -6.56 -10.96 -8.60 -
DPS 7.51 5.00 5.00 0.00 0.00 1.90 1.93 148.00%
NAPS 1.71 1.76 1.72 1.00 1.00 1.48 1.52 8.19%
Adjusted Per Share Value based on latest NOSH - 361,570
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 411.80 400.80 394.64 388.29 387.53 397.01 407.59 0.68%
EPS 22.50 17.25 14.20 8.43 -3.95 -6.69 -5.18 -
DPS 5.28 3.52 3.52 0.00 0.00 1.16 1.16 175.41%
NAPS 1.2009 1.2401 1.2115 0.6063 0.6024 0.9034 0.9149 19.94%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.71 1.64 1.46 1.15 1.09 1.01 0.82 -
P/RPS 0.29 0.29 0.26 0.18 0.17 0.16 0.12 80.37%
P/EPS 5.34 6.70 7.24 8.27 -16.61 -9.21 -9.53 -
EY 18.73 14.93 13.81 12.08 -6.02 -10.85 -10.49 -
DY 4.39 3.05 3.42 0.00 0.00 1.88 2.35 51.85%
P/NAPS 1.00 0.93 0.85 1.15 1.09 0.68 0.54 50.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 21/02/06 -
Price 1.66 1.82 1.67 1.12 1.08 1.08 0.85 -
P/RPS 0.28 0.32 0.30 0.17 0.17 0.17 0.13 67.01%
P/EPS 5.18 7.43 8.28 8.06 -16.46 -9.85 -9.88 -
EY 19.30 13.45 12.08 12.41 -6.08 -10.15 -10.12 -
DY 4.53 2.75 2.99 0.00 0.00 1.76 2.27 58.70%
P/NAPS 0.97 1.03 0.97 1.12 1.08 0.73 0.56 44.37%

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