[SSTEEL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.64%
YoY- 247.67%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,288,860 2,777,969 3,222,399 3,422,875 3,389,487 3,089,531 2,811,042 -12.81%
PBT -322,085 -79,567 106,538 489,333 470,924 290,220 195,152 -
Tax 46,046 19,982 -3,961 -43,466 -40,346 -15,241 -3,359 -
NP -276,039 -59,585 102,577 445,867 430,578 274,979 191,793 -
-
NP to SH -272,300 -57,159 104,689 444,518 428,925 274,618 191,690 -
-
Tax Rate - - 3.72% 8.88% 8.57% 5.25% 1.72% -
Total Cost 2,564,899 2,837,554 3,119,822 2,977,008 2,958,909 2,814,552 2,619,249 -1.38%
-
Net Worth 684,450 692,524 758,585 1,067,053 1,039,577 829,645 419,278 38.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 31,485 52,361 52,361 52,361 52,490 31,521 31,521 -0.07%
Div Payout % 0.00% 0.00% 50.02% 11.78% 12.24% 11.48% 16.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 684,450 692,524 758,585 1,067,053 1,039,577 829,645 419,278 38.68%
NOSH 422,500 419,711 419,108 418,452 419,184 419,013 419,278 0.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -12.06% -2.14% 3.18% 13.03% 12.70% 8.90% 6.82% -
ROE -39.78% -8.25% 13.80% 41.66% 41.26% 33.10% 45.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 541.74 661.88 768.87 817.98 808.59 737.34 670.45 -13.25%
EPS -64.45 -13.62 24.98 106.23 102.32 65.54 45.72 -
DPS 7.50 12.50 12.50 12.50 12.50 7.50 7.50 0.00%
NAPS 1.62 1.65 1.81 2.55 2.48 1.98 1.00 37.97%
Adjusted Per Share Value based on latest NOSH - 418,452
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 383.84 465.86 540.39 574.01 568.41 518.11 471.40 -12.81%
EPS -45.66 -9.59 17.56 74.54 71.93 46.05 32.15 -
DPS 5.28 8.78 8.78 8.78 8.80 5.29 5.29 -0.12%
NAPS 1.1478 1.1613 1.2721 1.7894 1.7433 1.3913 0.7031 38.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.73 1.19 1.32 1.93 3.10 2.07 1.80 -
P/RPS 0.32 0.18 0.17 0.24 0.38 0.28 0.27 12.00%
P/EPS -2.68 -8.74 5.28 1.82 3.03 3.16 3.94 -
EY -37.25 -11.44 18.92 55.04 33.01 31.66 25.40 -
DY 4.34 10.50 9.47 6.48 4.03 3.62 4.17 2.70%
P/NAPS 1.07 0.72 0.73 0.76 1.25 1.05 1.80 -29.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 06/05/09 19/02/09 07/11/08 18/08/08 05/05/08 19/02/08 -
Price 1.82 1.63 1.42 1.38 2.66 2.37 2.32 -
P/RPS 0.34 0.25 0.18 0.17 0.33 0.32 0.35 -1.91%
P/EPS -2.82 -11.97 5.68 1.30 2.60 3.62 5.07 -
EY -35.41 -8.35 17.59 76.98 38.47 27.65 19.71 -
DY 4.12 7.67 8.80 9.06 4.70 3.16 3.23 17.63%
P/NAPS 1.12 0.99 0.78 0.54 1.07 1.20 2.32 -38.48%

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