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

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009
Profit Trend
QoQ- -11.41%
YoY- -168.25%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,463,906 2,267,654 2,022,337 1,932,301 2,288,860 2,777,969 3,222,399 -16.42%
PBT 203,607 124,449 8,824 -354,458 -322,085 -79,567 106,538 54.18%
Tax -20,157 -8,283 8,359 47,672 46,046 19,982 -3,961 196.73%
NP 183,450 116,166 17,183 -306,786 -276,039 -59,585 102,577 47.49%
-
NP to SH 183,450 116,166 17,183 -303,378 -272,300 -57,159 104,689 45.49%
-
Tax Rate 9.90% 6.66% -94.73% - - - 3.72% -
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%
-
Net Worth 848,539 794,791 757,254 700,721 684,450 692,524 758,585 7.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 31,430 20,989 31,507 20,989 31,485 52,361 52,361 -28.90%
Div Payout % 17.13% 18.07% 183.36% 0.00% 0.00% 0.00% 50.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 848,539 794,791 757,254 700,721 684,450 692,524 758,585 7.77%
NOSH 420,069 420,524 420,697 417,096 422,500 419,711 419,108 0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.45% 5.12% 0.85% -15.88% -12.06% -2.14% 3.18% -
ROE 21.62% 14.62% 2.27% -43.30% -39.78% -8.25% 13.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 586.55 539.24 480.71 463.27 541.74 661.88 768.87 -16.55%
EPS 43.67 27.62 4.08 -72.74 -64.45 -13.62 24.98 45.26%
DPS 7.50 5.00 7.50 5.00 7.50 12.50 12.50 -28.92%
NAPS 2.02 1.89 1.80 1.68 1.62 1.65 1.81 7.61%
Adjusted Per Share Value based on latest NOSH - 417,096
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 413.19 380.28 339.14 324.04 383.84 465.86 540.39 -16.42%
EPS 30.76 19.48 2.88 -50.88 -45.66 -9.59 17.56 45.46%
DPS 5.27 3.52 5.28 3.52 5.28 8.78 8.78 -28.91%
NAPS 1.423 1.3328 1.2699 1.1751 1.1478 1.1613 1.2721 7.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 4.17 9.05 48.48 -2.39 -2.68 -8.74 5.28 -14.59%
EY 24.00 11.05 2.06 -41.80 -37.25 -11.44 18.92 17.23%
DY 4.12 2.00 3.79 2.87 4.34 10.50 9.47 -42.67%
P/NAPS 0.90 1.32 1.10 1.04 1.07 0.72 0.73 15.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
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%
P/EPS 4.67 8.51 58.52 -2.60 -2.82 -11.97 5.68 -12.26%
EY 21.41 11.75 1.71 -38.48 -35.41 -8.35 17.59 14.03%
DY 3.68 2.13 3.14 2.65 4.12 7.67 8.80 -44.16%
P/NAPS 1.01 1.24 1.33 1.13 1.12 0.99 0.78 18.85%

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