[SSTEEL] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 173.4%
YoY- 124.11%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,694,010 1,517,022 1,512,825 1,460,322 1,489,142 1,541,541 1,430,516 11.91%
PBT 48,408 48,221 42,439 26,515 21,156 -2,534 -32,463 -
Tax -16,288 -18,795 -21,680 -14,004 -16,580 -8,311 12,771 -
NP 32,120 29,426 20,759 12,511 4,576 -10,845 -19,692 -
-
NP to SH 32,120 29,426 20,759 12,511 4,576 -10,845 -28,707 -
-
Tax Rate 33.65% 38.98% 51.09% 52.82% 78.37% - - -
Total Cost 1,661,890 1,487,596 1,492,066 1,447,811 1,484,566 1,552,386 1,450,208 9.49%
-
Net Worth 428,623 316,381 305,965 287,124 280,023 282,238 296,365 27.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,104 8,474 - - - - - -
Div Payout % 53.25% 28.80% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 428,623 316,381 305,965 287,124 280,023 282,238 296,365 27.86%
NOSH 287,666 282,483 288,647 287,124 280,023 282,238 282,252 1.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.90% 1.94% 1.37% 0.86% 0.31% -0.70% -1.38% -
ROE 7.49% 9.30% 6.78% 4.36% 1.63% -3.84% -9.69% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 588.88 537.03 524.11 508.60 531.79 546.18 506.82 10.51%
EPS 11.17 10.42 7.19 4.36 1.63 -3.84 -10.17 -
DPS 6.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.12 1.06 1.00 1.00 1.00 1.05 26.25%
Adjusted Per Share Value based on latest NOSH - 287,124
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 284.08 254.40 253.70 244.89 249.72 258.51 239.89 11.91%
EPS 5.39 4.93 3.48 2.10 0.77 -1.82 -4.81 -
DPS 2.87 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7188 0.5306 0.5131 0.4815 0.4696 0.4733 0.497 27.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.78 1.50 1.00 1.10 1.22 0.87 0.68 -
P/RPS 0.30 0.28 0.19 0.22 0.23 0.16 0.13 74.54%
P/EPS 15.94 14.40 13.90 25.24 74.66 -22.64 -6.69 -
EY 6.27 6.94 7.19 3.96 1.34 -4.42 -14.96 -
DY 3.37 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 0.94 1.10 1.22 0.87 0.65 49.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 31/05/02 -
Price 1.70 1.85 1.40 1.14 1.09 1.04 0.92 -
P/RPS 0.29 0.34 0.27 0.22 0.20 0.19 0.18 37.39%
P/EPS 15.23 17.76 19.47 26.16 66.70 -27.07 -9.05 -
EY 6.57 5.63 5.14 3.82 1.50 -3.69 -11.06 -
DY 3.53 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.65 1.32 1.14 1.09 1.04 0.88 18.81%

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