[SSTEEL] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -26.71%
YoY- 14889.95%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,813,500 2,800,599 2,819,499 2,806,263 2,832,424 2,885,806 3,030,080 -4.83%
PBT 30,918 31,251 46,012 31,513 44,358 56,065 1,426 681.94%
Tax -11,044 -533 -4,183 556 -1,178 -13,914 -3,735 106.42%
NP 19,874 30,718 41,829 32,069 43,180 42,151 -2,309 -
-
NP to SH 18,952 29,781 40,567 30,911 42,177 41,332 -2,080 -
-
Tax Rate 35.72% 1.71% 9.09% -1.76% 2.66% 24.82% 261.92% -
Total Cost 2,793,626 2,769,881 2,777,670 2,774,194 2,789,244 2,843,655 3,032,389 -5.33%
-
Net Worth 862,174 850,863 917,559 851,087 856,122 858,908 829,995 2.57%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,645 16,645 29,090 29,090 29,092 29,092 29,308 -31.49%
Div Payout % 87.83% 55.89% 71.71% 94.11% 68.98% 70.39% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 862,174 850,863 917,559 851,087 856,122 858,908 829,995 2.57%
NOSH 418,531 415,055 452,000 417,200 417,620 414,931 410,888 1.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.71% 1.10% 1.48% 1.14% 1.52% 1.46% -0.08% -
ROE 2.20% 3.50% 4.42% 3.63% 4.93% 4.81% -0.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 672.23 674.75 623.78 672.64 678.23 695.49 737.45 -6.00%
EPS 4.53 7.18 8.98 7.41 10.10 9.96 -0.51 -
DPS 3.98 4.01 6.44 7.00 7.00 7.00 7.13 -32.27%
NAPS 2.06 2.05 2.03 2.04 2.05 2.07 2.02 1.31%
Adjusted Per Share Value based on latest NOSH - 417,200
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 471.82 469.65 472.82 470.60 474.99 483.94 508.14 -4.83%
EPS 3.18 4.99 6.80 5.18 7.07 6.93 -0.35 -
DPS 2.79 2.79 4.88 4.88 4.88 4.88 4.91 -31.46%
NAPS 1.4458 1.4269 1.5387 1.4272 1.4357 1.4404 1.3919 2.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.42 1.50 1.40 1.66 1.75 1.35 1.30 -
P/RPS 0.21 0.22 0.22 0.25 0.26 0.19 0.18 10.85%
P/EPS 31.36 20.91 15.60 22.40 17.33 13.55 -256.81 -
EY 3.19 4.78 6.41 4.46 5.77 7.38 -0.39 -
DY 2.80 2.67 4.60 4.22 4.00 5.19 5.49 -36.24%
P/NAPS 0.69 0.73 0.69 0.81 0.85 0.65 0.64 5.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/04/14 10/02/14 28/11/13 26/08/13 29/04/13 30/01/13 -
Price 1.52 1.60 1.40 1.68 1.72 1.38 1.38 -
P/RPS 0.23 0.24 0.22 0.25 0.25 0.20 0.19 13.62%
P/EPS 33.57 22.30 15.60 22.67 17.03 13.85 -272.61 -
EY 2.98 4.48 6.41 4.41 5.87 7.22 -0.37 -
DY 2.62 2.51 4.60 4.17 4.07 5.07 5.17 -36.51%
P/NAPS 0.74 0.78 0.69 0.82 0.84 0.67 0.68 5.81%

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