[SSTEEL] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 10.1%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,296,270 3,434,742 3,351,719 3,133,221 3,018,452 2,800,467 2,642,969 15.88%
PBT 13,771 25,355 105,457 117,308 103,441 121,947 108,359 -74.75%
Tax -6,533 8,742 -830 16,404 18,438 4,153 7,309 -
NP 7,238 34,097 104,627 133,712 121,879 126,100 115,668 -84.26%
-
NP to SH 8,747 35,758 105,828 134,185 121,879 126,100 115,668 -82.14%
-
Tax Rate 47.44% -34.48% 0.79% -13.98% -17.82% -3.41% -6.75% -
Total Cost 3,289,032 3,400,645 3,247,092 2,999,509 2,896,573 2,674,367 2,527,301 19.21%
-
Net Worth 834,892 846,004 881,492 895,421 878,666 877,311 837,173 -0.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 42,080 42,080 63,095 63,095 62,776 83,780 41,803 0.44%
Div Payout % 481.09% 117.68% 59.62% 47.02% 51.51% 66.44% 36.14% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 834,892 846,004 881,492 895,421 878,666 877,311 837,173 -0.18%
NOSH 417,446 419,250 425,000 422,368 416,429 419,766 422,814 -0.84%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.22% 0.99% 3.12% 4.27% 4.04% 4.50% 4.38% -
ROE 1.05% 4.23% 12.01% 14.99% 13.87% 14.37% 13.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 789.63 819.26 788.64 741.82 724.84 667.15 625.09 16.87%
EPS 2.10 8.53 24.90 31.77 29.27 30.04 27.36 -81.96%
DPS 10.00 10.00 14.85 15.00 15.00 20.00 10.00 0.00%
NAPS 2.00 2.0179 2.0741 2.12 2.11 2.09 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 422,368
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 552.77 576.00 562.07 525.43 506.19 469.63 443.22 15.88%
EPS 1.47 6.00 17.75 22.50 20.44 21.15 19.40 -82.12%
DPS 7.06 7.06 10.58 10.58 10.53 14.05 7.01 0.47%
NAPS 1.4001 1.4187 1.4782 1.5016 1.4735 1.4712 1.4039 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.80 1.89 1.90 1.98 2.12 2.32 2.13 -
P/RPS 0.23 0.23 0.24 0.27 0.29 0.35 0.34 -22.95%
P/EPS 85.90 22.16 7.63 6.23 7.24 7.72 7.79 396.14%
EY 1.16 4.51 13.11 16.05 13.81 12.95 12.84 -79.89%
DY 5.56 5.29 7.81 7.58 7.08 8.62 4.69 12.02%
P/NAPS 0.90 0.94 0.92 0.93 1.00 1.11 1.08 -11.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 15/05/12 31/01/12 15/11/11 18/08/11 18/05/11 17/01/11 -
Price 1.94 1.82 2.00 1.96 2.07 2.18 2.21 -
P/RPS 0.25 0.22 0.25 0.26 0.29 0.33 0.35 -20.11%
P/EPS 92.59 21.34 8.03 6.17 7.07 7.26 8.08 409.03%
EY 1.08 4.69 12.45 16.21 14.14 13.78 12.38 -80.35%
DY 5.15 5.49 7.42 7.65 7.25 9.17 4.52 9.09%
P/NAPS 0.97 0.90 0.96 0.92 0.98 1.04 1.12 -9.14%

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