[SSTEEL] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 62.88%
YoY- 318.18%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,337,724 2,156,274 2,037,382 1,878,755 1,694,010 1,517,022 1,512,825 33.55%
PBT 146,669 124,961 105,761 70,604 48,408 48,221 42,439 128.06%
Tax -33,763 -33,286 -27,396 -18,286 -16,288 -18,795 -21,680 34.24%
NP 112,906 91,675 78,365 52,318 32,120 29,426 20,759 208.31%
-
NP to SH 112,906 91,675 78,365 52,318 32,120 29,426 20,759 208.31%
-
Tax Rate 23.02% 26.64% 25.90% 25.90% 33.65% 38.98% 51.09% -
Total Cost 2,224,818 2,064,599 1,959,017 1,826,437 1,661,890 1,487,596 1,492,066 30.42%
-
Net Worth 544,086 510,797 506,257 281,431 428,623 316,381 305,965 46.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 14,071 22,701 31,176 31,176 17,104 8,474 - -
Div Payout % 12.46% 24.76% 39.78% 59.59% 53.25% 28.80% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 544,086 510,797 506,257 281,431 428,623 316,381 305,965 46.62%
NOSH 298,948 293,561 289,289 281,431 287,666 282,483 288,647 2.35%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.83% 4.25% 3.85% 2.78% 1.90% 1.94% 1.37% -
ROE 20.75% 17.95% 15.48% 18.59% 7.49% 9.30% 6.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 781.98 734.52 704.27 667.57 588.88 537.03 524.11 30.47%
EPS 37.77 31.23 27.09 18.59 11.17 10.42 7.19 201.27%
DPS 4.71 7.73 10.78 11.08 6.00 3.00 0.00 -
NAPS 1.82 1.74 1.75 1.00 1.49 1.12 1.06 43.24%
Adjusted Per Share Value based on latest NOSH - 281,431
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 392.03 361.60 341.66 315.06 284.08 254.40 253.70 33.55%
EPS 18.93 15.37 13.14 8.77 5.39 4.93 3.48 208.34%
DPS 2.36 3.81 5.23 5.23 2.87 1.42 0.00 -
NAPS 0.9124 0.8566 0.849 0.472 0.7188 0.5306 0.5131 46.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.90 2.00 2.22 1.64 1.78 1.50 1.00 -
P/RPS 0.24 0.27 0.32 0.25 0.30 0.28 0.19 16.80%
P/EPS 5.03 6.40 8.20 8.82 15.94 14.40 13.90 -49.12%
EY 19.88 15.61 12.20 11.34 6.27 6.94 7.19 96.63%
DY 2.48 3.87 4.85 6.75 3.37 2.00 0.00 -
P/NAPS 1.04 1.15 1.27 1.64 1.19 1.34 0.94 6.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 -
Price 2.07 1.90 2.10 1.82 1.70 1.85 1.40 -
P/RPS 0.26 0.26 0.30 0.27 0.29 0.34 0.27 -2.47%
P/EPS 5.48 6.08 7.75 9.79 15.23 17.76 19.47 -56.95%
EY 18.25 16.44 12.90 10.21 6.57 5.63 5.14 132.20%
DY 2.27 4.07 5.13 6.09 3.53 1.62 0.00 -
P/NAPS 1.14 1.09 1.20 1.82 1.14 1.65 1.32 -9.28%

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