[SSTEEL] QoQ TTM Result on 30-Sep-2009

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	2,463,906	2,267,654	2,022,337	1,932,301	2,288,860	2,777,969	3,222,399	-16.42%
YoY %	8.65%	12.13%	4.66%	-15.58%	-17.61%	-13.79%	-	-
Horiz. %	76.46%	70.37%	62.76%	59.96%	71.03%	86.21%	100.00%	-
PBT	203,607	124,449	8,824	-354,458	-322,085	-79,567	106,538	54.18%
YoY %	63.61%	1,310.35%	102.49%	-10.05%	-304.80%	-174.68%	-	-
Horiz. %	191.11%	116.81%	8.28%	-332.71%	-302.32%	-74.68%	100.00%	-
Tax	-20,157	-8,283	8,359	47,672	46,046	19,982	-3,961	196.73%
YoY %	-143.35%	-199.09%	-82.47%	3.53%	130.44%	604.47%	-	-
Horiz. %	508.89%	209.11%	-211.03%	-1,203.53%	-1,162.48%	-504.47%	100.00%	-
NP	183,450	116,166	17,183	-306,786	-276,039	-59,585	102,577	47.49%
YoY %	57.92%	576.05%	105.60%	-11.14%	-363.27%	-158.09%	-	-
Horiz. %	178.84%	113.25%	16.75%	-299.08%	-269.10%	-58.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,450	116,166	17,183	-303,378	-272,300	-57,159	104,689	45.49%
YoY %	57.92%	576.05%	105.66%	-11.41%	-376.39%	-154.60%	-	-
Horiz. %	175.23%	110.96%	16.41%	-289.79%	-260.10%	-54.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.90%	6.66%	-94.73%	-	-	-	3.72%	-
YoY %	48.65%	107.03%	0.00%	-	-	-	-	-
Horiz. %	266.13%	179.03%	-2,546.51%	-	-	-	100.00%	-
Total Cost	2,280,456	2,151,488	2,005,154	2,239,087	2,564,899	2,837,554	3,119,822	-18.90%
YoY %	5.99%	7.30%	-10.45%	-12.70%	-9.61%	-9.05%	-	-
Horiz. %	73.10%	68.96%	64.27%	71.77%	82.21%	90.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	848,539	794,791	757,254	700,721	684,450	692,524	758,585	7.77%
YoY %	6.76%	4.96%	8.07%	2.38%	-1.17%	-8.71%	-	-
Horiz. %	111.86%	104.77%	99.82%	92.37%	90.23%	91.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	31,430	20,989	31,507	20,989	31,485	52,361	52,361	-28.90%
YoY %	49.75%	-33.38%	50.11%	-33.34%	-39.87%	0.00%	-	-
Horiz. %	60.03%	40.09%	60.17%	40.09%	60.13%	100.00%	100.00%	-
Div Payout %	17.13%	18.07%	183.36%	0.00%	0.00%	0.00%	50.02%	-
YoY %	-5.20%	-90.15%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	34.25%	36.13%	366.57%	0.00%	0.00%	0.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	848,539	794,791	757,254	700,721	684,450	692,524	758,585	7.77%
YoY %	6.76%	4.96%	8.07%	2.38%	-1.17%	-8.71%	-	-
Horiz. %	111.86%	104.77%	99.82%	92.37%	90.23%	91.29%	100.00%	-
NOSH	420,069	420,524	420,697	417,096	422,500	419,711	419,108	0.15%
YoY %	-0.11%	-0.04%	0.86%	-1.28%	0.66%	0.14%	-	-
Horiz. %	100.23%	100.34%	100.38%	99.52%	100.81%	100.14%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.45%	5.12%	0.85%	-15.88%	-12.06%	-2.14%	3.18%	-
YoY %	45.51%	502.35%	105.35%	-31.67%	-463.55%	-167.30%	-	-
Horiz. %	234.28%	161.01%	26.73%	-499.37%	-379.25%	-67.30%	100.00%	-
ROE	21.62%	14.62%	2.27%	-43.30%	-39.78%	-8.25%	13.80%	-
YoY %	47.88%	544.05%	105.24%	-8.85%	-382.18%	-159.78%	-	-
Horiz. %	156.67%	105.94%	16.45%	-313.77%	-288.26%	-59.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	586.55	539.24	480.71	463.27	541.74	661.88	768.87	-16.55%
YoY %	8.77%	12.18%	3.76%	-14.48%	-18.15%	-13.92%	-	-
Horiz. %	76.29%	70.13%	62.52%	60.25%	70.46%	86.08%	100.00%	-
EPS	43.67	27.62	4.08	-72.74	-64.45	-13.62	24.98	45.26%
YoY %	58.11%	576.96%	105.61%	-12.86%	-373.20%	-154.52%	-	-
Horiz. %	174.82%	110.57%	16.33%	-291.19%	-258.01%	-54.52%	100.00%	-
DPS	7.50	5.00	7.50	5.00	7.50	12.50	12.50	-28.92%
YoY %	50.00%	-33.33%	50.00%	-33.33%	-40.00%	0.00%	-	-
Horiz. %	60.00%	40.00%	60.00%	40.00%	60.00%	100.00%	100.00%	-
NAPS	2.02	1.89	1.80	1.68	1.62	1.65	1.81	7.61%
YoY %	6.88%	5.00%	7.14%	3.70%	-1.82%	-8.84%	-	-
Horiz. %	111.60%	104.42%	99.45%	92.82%	89.50%	91.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 417,096
RPS	413.19	380.28	339.14	324.04	383.84	465.86	540.39	-16.42%
YoY %	8.65%	12.13%	4.66%	-15.58%	-17.61%	-13.79%	-	-
Horiz. %	76.46%	70.37%	62.76%	59.96%	71.03%	86.21%	100.00%	-
EPS	30.76	19.48	2.88	-50.88	-45.66	-9.59	17.56	45.46%
YoY %	57.91%	576.39%	105.66%	-11.43%	-376.12%	-154.61%	-	-
Horiz. %	175.17%	110.93%	16.40%	-289.75%	-260.02%	-54.61%	100.00%	-
DPS	5.27	3.52	5.28	3.52	5.28	8.78	8.78	-28.91%
YoY %	49.72%	-33.33%	50.00%	-33.33%	-39.86%	0.00%	-	-
Horiz. %	60.02%	40.09%	60.14%	40.09%	60.14%	100.00%	100.00%	-
NAPS	1.423	1.3328	1.2699	1.1751	1.1478	1.1613	1.2721	7.78%
YoY %	6.77%	4.95%	8.07%	2.38%	-1.16%	-8.71%	-	-
Horiz. %	111.86%	104.77%	99.83%	92.37%	90.23%	91.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.82	2.50	1.98	1.74	1.73	1.19	1.32	-
P/RPS	0.31	0.46	0.41	0.38	0.32	0.18	0.17	49.42%
YoY %	-32.61%	12.20%	7.89%	18.75%	77.78%	5.88%	-	-
Horiz. %	182.35%	270.59%	241.18%	223.53%	188.24%	105.88%	100.00%	-
P/EPS	4.17	9.05	48.48	-2.39	-2.68	-8.74	5.28	-14.59%
YoY %	-53.92%	-81.33%	2,128.45%	10.82%	69.34%	-265.53%	-	-
Horiz. %	78.98%	171.40%	918.18%	-45.27%	-50.76%	-165.53%	100.00%	-
EY	24.00	11.05	2.06	-41.80	-37.25	-11.44	18.92	17.23%
YoY %	117.19%	436.41%	104.93%	-12.21%	-225.61%	-160.47%	-	-
Horiz. %	126.85%	58.40%	10.89%	-220.93%	-196.88%	-60.47%	100.00%	-
DY	4.12	2.00	3.79	2.87	4.34	10.50	9.47	-42.67%
YoY %	106.00%	-47.23%	32.06%	-33.87%	-58.67%	10.88%	-	-
Horiz. %	43.51%	21.12%	40.02%	30.31%	45.83%	110.88%	100.00%	-
P/NAPS	0.90	1.32	1.10	1.04	1.07	0.72	0.73	15.02%
YoY %	-31.82%	20.00%	5.77%	-2.80%	48.61%	-1.37%	-	-
Horiz. %	123.29%	180.82%	150.68%	142.47%	146.58%	98.63%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	03/05/10	21/01/10	12/11/09	06/08/09	06/05/09	19/02/09	-
Price	2.04	2.35	2.39	1.89	1.82	1.63	1.42	-
P/RPS	0.35	0.44	0.50	0.41	0.34	0.25	0.18	55.97%
YoY %	-20.45%	-12.00%	21.95%	20.59%	36.00%	38.89%	-	-
Horiz. %	194.44%	244.44%	277.78%	227.78%	188.89%	138.89%	100.00%	-
P/EPS	4.67	8.51	58.52	-2.60	-2.82	-11.97	5.68	-12.26%
YoY %	-45.12%	-85.46%	2,350.77%	7.80%	76.44%	-310.74%	-	-
Horiz. %	82.22%	149.82%	1,030.28%	-45.77%	-49.65%	-210.74%	100.00%	-
EY	21.41	11.75	1.71	-38.48	-35.41	-8.35	17.59	14.03%
YoY %	82.21%	587.13%	104.44%	-8.67%	-324.07%	-147.47%	-	-
Horiz. %	121.72%	66.80%	9.72%	-218.76%	-201.31%	-47.47%	100.00%	-
DY	3.68	2.13	3.14	2.65	4.12	7.67	8.80	-44.16%
YoY %	72.77%	-32.17%	18.49%	-35.68%	-46.28%	-12.84%	-	-
Horiz. %	41.82%	24.20%	35.68%	30.11%	46.82%	87.16%	100.00%	-
P/NAPS	1.01	1.24	1.33	1.13	1.12	0.99	0.78	18.85%
YoY %	-18.55%	-6.77%	17.70%	0.89%	13.13%	26.92%	-	-
Horiz. %	129.49%	158.97%	170.51%	144.87%	143.59%	126.92%	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