[SSTEEL] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 68.57%
YoY- 374.33%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,707,964 2,455,633 2,390,029 2,353,284 2,315,429 2,310,920 2,367,410 9.36%
PBT 130,012 106,799 86,286 66,131 23,428 -28,151 -49,403 -
Tax -2,247 27,614 17,232 18,823 25,917 1,233 5,255 -
NP 127,765 134,413 103,518 84,954 49,345 -26,918 -44,148 -
-
NP to SH 127,857 134,158 102,882 84,705 50,250 -23,574 -39,904 -
-
Tax Rate 1.73% -25.86% -19.97% -28.46% -110.62% - - -
Total Cost 2,580,199 2,321,220 2,286,511 2,268,330 2,266,084 2,337,838 2,411,558 4.60%
-
Net Worth 774,717 716,103 739,474 722,445 361,570 359,212 538,720 27.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 52,522 31,470 21,001 21,001 - - 6,912 286.03%
Div Payout % 41.08% 23.46% 20.41% 24.79% - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 774,717 716,103 739,474 722,445 361,570 359,212 538,720 27.37%
NOSH 421,042 418,773 420,156 420,026 361,570 359,212 364,000 10.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.72% 5.47% 4.33% 3.61% 2.13% -1.16% -1.86% -
ROE 16.50% 18.73% 13.91% 11.72% 13.90% -6.56% -7.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 643.16 586.39 568.84 560.27 640.38 643.33 650.39 -0.74%
EPS 30.37 32.04 24.49 20.17 13.90 -6.56 -10.96 -
DPS 12.50 7.51 5.00 5.00 0.00 0.00 1.90 250.70%
NAPS 1.84 1.71 1.76 1.72 1.00 1.00 1.48 15.60%
Adjusted Per Share Value based on latest NOSH - 420,026
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 454.12 411.80 400.80 394.64 388.29 387.53 397.01 9.36%
EPS 21.44 22.50 17.25 14.20 8.43 -3.95 -6.69 -
DPS 8.81 5.28 3.52 3.52 0.00 0.00 1.16 285.90%
NAPS 1.2992 1.2009 1.2401 1.2115 0.6063 0.6024 0.9034 27.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.72 1.71 1.64 1.46 1.15 1.09 1.01 -
P/RPS 0.27 0.29 0.29 0.26 0.18 0.17 0.16 41.69%
P/EPS 5.66 5.34 6.70 7.24 8.27 -16.61 -9.21 -
EY 17.66 18.73 14.93 13.81 12.08 -6.02 -10.85 -
DY 7.27 4.39 3.05 3.42 0.00 0.00 1.88 146.16%
P/NAPS 0.93 1.00 0.93 0.85 1.15 1.09 0.68 23.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 -
Price 1.70 1.66 1.82 1.67 1.12 1.08 1.08 -
P/RPS 0.26 0.28 0.32 0.30 0.17 0.17 0.17 32.71%
P/EPS 5.60 5.18 7.43 8.28 8.06 -16.46 -9.85 -
EY 17.86 19.30 13.45 12.08 12.41 -6.08 -10.15 -
DY 7.35 4.53 2.75 2.99 0.00 0.00 1.76 159.10%
P/NAPS 0.92 0.97 1.03 0.97 1.12 1.08 0.73 16.65%

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