[SSTEEL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.7%
YoY- 154.44%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,389,487 3,089,531 2,811,042 2,707,964 2,455,633 2,390,029 2,353,284 27.56%
PBT 470,924 290,220 195,152 130,012 106,799 86,286 66,131 270.58%
Tax -40,346 -15,241 -3,359 -2,247 27,614 17,232 18,823 -
NP 430,578 274,979 191,793 127,765 134,413 103,518 84,954 195.35%
-
NP to SH 428,925 274,618 191,690 127,857 134,158 102,882 84,705 195.17%
-
Tax Rate 8.57% 5.25% 1.72% 1.73% -25.86% -19.97% -28.46% -
Total Cost 2,958,909 2,814,552 2,619,249 2,580,199 2,321,220 2,286,511 2,268,330 19.40%
-
Net Worth 1,039,577 829,645 419,278 774,717 716,103 739,474 722,445 27.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 52,490 31,521 31,521 52,522 31,470 21,001 21,001 84.27%
Div Payout % 12.24% 11.48% 16.44% 41.08% 23.46% 20.41% 24.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,039,577 829,645 419,278 774,717 716,103 739,474 722,445 27.48%
NOSH 419,184 419,013 419,278 421,042 418,773 420,156 420,026 -0.13%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.70% 8.90% 6.82% 4.72% 5.47% 4.33% 3.61% -
ROE 41.26% 33.10% 45.72% 16.50% 18.73% 13.91% 11.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 808.59 737.34 670.45 643.16 586.39 568.84 560.27 27.73%
EPS 102.32 65.54 45.72 30.37 32.04 24.49 20.17 195.52%
DPS 12.50 7.50 7.50 12.50 7.51 5.00 5.00 84.30%
NAPS 2.48 1.98 1.00 1.84 1.71 1.76 1.72 27.65%
Adjusted Per Share Value based on latest NOSH - 421,042
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 568.41 518.11 471.40 454.12 411.80 400.80 394.64 27.56%
EPS 71.93 46.05 32.15 21.44 22.50 17.25 14.20 195.24%
DPS 8.80 5.29 5.29 8.81 5.28 3.52 3.52 84.30%
NAPS 1.7433 1.3913 0.7031 1.2992 1.2009 1.2401 1.2115 27.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.10 2.07 1.80 1.72 1.71 1.64 1.46 -
P/RPS 0.38 0.28 0.27 0.27 0.29 0.29 0.26 28.81%
P/EPS 3.03 3.16 3.94 5.66 5.34 6.70 7.24 -44.07%
EY 33.01 31.66 25.40 17.66 18.73 14.93 13.81 78.86%
DY 4.03 3.62 4.17 7.27 4.39 3.05 3.42 11.57%
P/NAPS 1.25 1.05 1.80 0.93 1.00 0.93 0.85 29.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 05/05/08 19/02/08 15/11/07 20/08/07 21/05/07 09/02/07 -
Price 2.66 2.37 2.32 1.70 1.66 1.82 1.67 -
P/RPS 0.33 0.32 0.35 0.26 0.28 0.32 0.30 6.56%
P/EPS 2.60 3.62 5.07 5.60 5.18 7.43 8.28 -53.83%
EY 38.47 27.65 19.71 17.86 19.30 13.45 12.08 116.60%
DY 4.70 3.16 3.23 7.35 4.53 2.75 2.99 35.22%
P/NAPS 1.07 1.20 2.32 0.92 0.97 1.03 0.97 6.76%

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