[SSTEEL] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	1,932,301	2,288,860	2,777,969	3,222,399	3,422,875	3,389,487	3,089,531	-26.84%
YoY %	-15.58%	-17.61%	-13.79%	-5.86%	0.99%	9.71%	-	-
Horiz. %	62.54%	74.08%	89.92%	104.30%	110.79%	109.71%	100.00%	-
PBT	-354,458	-322,085	-79,567	106,538	489,333	470,924	290,220	-
YoY %	-10.05%	-304.80%	-174.68%	-78.23%	3.91%	62.26%	-	-
Horiz. %	-122.13%	-110.98%	-27.42%	36.71%	168.61%	162.26%	100.00%	-
Tax	47,672	46,046	19,982	-3,961	-43,466	-40,346	-15,241	-
YoY %	3.53%	130.44%	604.47%	90.89%	-7.73%	-164.72%	-	-
Horiz. %	-312.79%	-302.12%	-131.11%	25.99%	285.19%	264.72%	100.00%	-
NP	-306,786	-276,039	-59,585	102,577	445,867	430,578	274,979	-
YoY %	-11.14%	-363.27%	-158.09%	-76.99%	3.55%	56.59%	-	-
Horiz. %	-111.57%	-100.39%	-21.67%	37.30%	162.15%	156.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-303,378	-272,300	-57,159	104,689	444,518	428,925	274,618	-
YoY %	-11.41%	-376.39%	-154.60%	-76.45%	3.64%	56.19%	-	-
Horiz. %	-110.47%	-99.16%	-20.81%	38.12%	161.87%	156.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	3.72%	8.88%	8.57%	5.25%	-
YoY %	-	-	-	-58.11%	3.62%	63.24%	-	-
Horiz. %	-	-	-	70.86%	169.14%	163.24%	100.00%	-
Total Cost	2,239,087	2,564,899	2,837,554	3,119,822	2,977,008	2,958,909	2,814,552	-14.13%
YoY %	-12.70%	-9.61%	-9.05%	4.80%	0.61%	5.13%	-	-
Horiz. %	79.55%	91.13%	100.82%	110.85%	105.77%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	700,721	684,450	692,524	758,585	1,067,053	1,039,577	829,645	-10.63%
YoY %	2.38%	-1.17%	-8.71%	-28.91%	2.64%	25.30%	-	-
Horiz. %	84.46%	82.50%	83.47%	91.43%	128.62%	125.30%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	20,989	31,485	52,361	52,361	52,361	52,490	31,521	-23.72%
YoY %	-33.34%	-39.87%	0.00%	0.00%	-0.25%	66.52%	-	-
Horiz. %	66.59%	99.89%	166.11%	166.11%	166.11%	166.52%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	50.02%	11.78%	12.24%	11.48%	-
YoY %	0.00%	0.00%	0.00%	324.62%	-3.76%	6.62%	-	-
Horiz. %	0.00%	0.00%	0.00%	435.71%	102.61%	106.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	700,721	684,450	692,524	758,585	1,067,053	1,039,577	829,645	-10.63%
YoY %	2.38%	-1.17%	-8.71%	-28.91%	2.64%	25.30%	-	-
Horiz. %	84.46%	82.50%	83.47%	91.43%	128.62%	125.30%	100.00%	-
NOSH	417,096	422,500	419,711	419,108	418,452	419,184	419,013	-0.30%
YoY %	-1.28%	0.66%	0.14%	0.16%	-0.17%	0.04%	-	-
Horiz. %	99.54%	100.83%	100.17%	100.02%	99.87%	100.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-15.88%	-12.06%	-2.14%	3.18%	13.03%	12.70%	8.90%	-
YoY %	-31.67%	-463.55%	-167.30%	-75.59%	2.60%	42.70%	-	-
Horiz. %	-178.43%	-135.51%	-24.04%	35.73%	146.40%	142.70%	100.00%	-
ROE	-43.30%	-39.78%	-8.25%	13.80%	41.66%	41.26%	33.10%	-
YoY %	-8.85%	-382.18%	-159.78%	-66.87%	0.97%	24.65%	-	-
Horiz. %	-130.82%	-120.18%	-24.92%	41.69%	125.86%	124.65%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	463.27	541.74	661.88	768.87	817.98	808.59	737.34	-26.62%
YoY %	-14.48%	-18.15%	-13.92%	-6.00%	1.16%	9.66%	-	-
Horiz. %	62.83%	73.47%	89.77%	104.28%	110.94%	109.66%	100.00%	-
EPS	-72.74	-64.45	-13.62	24.98	106.23	102.32	65.54	-
YoY %	-12.86%	-373.20%	-154.52%	-76.48%	3.82%	56.12%	-	-
Horiz. %	-110.99%	-98.34%	-20.78%	38.11%	162.08%	156.12%	100.00%	-
DPS	5.00	7.50	12.50	12.50	12.50	12.50	7.50	-23.66%
YoY %	-33.33%	-40.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	66.67%	100.00%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	1.68	1.62	1.65	1.81	2.55	2.48	1.98	-10.36%
YoY %	3.70%	-1.82%	-8.84%	-29.02%	2.82%	25.25%	-	-
Horiz. %	84.85%	81.82%	83.33%	91.41%	128.79%	125.25%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 419,108
RPS	324.04	383.84	465.86	540.39	574.01	568.41	518.11	-26.84%
YoY %	-15.58%	-17.61%	-13.79%	-5.86%	0.99%	9.71%	-	-
Horiz. %	62.54%	74.08%	89.92%	104.30%	110.79%	109.71%	100.00%	-
EPS	-50.88	-45.66	-9.59	17.56	74.54	71.93	46.05	-
YoY %	-11.43%	-376.12%	-154.61%	-76.44%	3.63%	56.20%	-	-
Horiz. %	-110.49%	-99.15%	-20.83%	38.13%	161.87%	156.20%	100.00%	-
DPS	3.52	5.28	8.78	8.78	8.78	8.80	5.29	-23.76%
YoY %	-33.33%	-39.86%	0.00%	0.00%	-0.23%	66.35%	-	-
Horiz. %	66.54%	99.81%	165.97%	165.97%	165.97%	166.35%	100.00%	-
NAPS	1.1751	1.1478	1.1613	1.2721	1.7894	1.7433	1.3913	-10.63%
YoY %	2.38%	-1.16%	-8.71%	-28.91%	2.64%	25.30%	-	-
Horiz. %	84.46%	82.50%	83.47%	91.43%	128.61%	125.30%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.74	1.73	1.19	1.32	1.93	3.10	2.07	-
P/RPS	0.38	0.32	0.18	0.17	0.24	0.38	0.28	22.55%
YoY %	18.75%	77.78%	5.88%	-29.17%	-36.84%	35.71%	-	-
Horiz. %	135.71%	114.29%	64.29%	60.71%	85.71%	135.71%	100.00%	-
P/EPS	-2.39	-2.68	-8.74	5.28	1.82	3.03	3.16	-
YoY %	10.82%	69.34%	-265.53%	190.11%	-39.93%	-4.11%	-	-
Horiz. %	-75.63%	-84.81%	-276.58%	167.09%	57.59%	95.89%	100.00%	-
EY	-41.80	-37.25	-11.44	18.92	55.04	33.01	31.66	-
YoY %	-12.21%	-225.61%	-160.47%	-65.62%	66.74%	4.26%	-	-
Horiz. %	-132.03%	-117.66%	-36.13%	59.76%	173.85%	104.26%	100.00%	-
DY	2.87	4.34	10.50	9.47	6.48	4.03	3.62	-14.32%
YoY %	-33.87%	-58.67%	10.88%	46.14%	60.79%	11.33%	-	-
Horiz. %	79.28%	119.89%	290.06%	261.60%	179.01%	111.33%	100.00%	-
P/NAPS	1.04	1.07	0.72	0.73	0.76	1.25	1.05	-0.63%
YoY %	-2.80%	48.61%	-1.37%	-3.95%	-39.20%	19.05%	-	-
Horiz. %	99.05%	101.90%	68.57%	69.52%	72.38%	119.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	12/11/09	06/08/09	06/05/09	19/02/09	07/11/08	18/08/08	05/05/08	-
Price	1.89	1.82	1.63	1.42	1.38	2.66	2.37	-
P/RPS	0.41	0.34	0.25	0.18	0.17	0.33	0.32	17.94%
YoY %	20.59%	36.00%	38.89%	5.88%	-48.48%	3.12%	-	-
Horiz. %	128.12%	106.25%	78.12%	56.25%	53.12%	103.12%	100.00%	-
P/EPS	-2.60	-2.82	-11.97	5.68	1.30	2.60	3.62	-
YoY %	7.80%	76.44%	-310.74%	336.92%	-50.00%	-28.18%	-	-
Horiz. %	-71.82%	-77.90%	-330.66%	156.91%	35.91%	71.82%	100.00%	-
EY	-38.48	-35.41	-8.35	17.59	76.98	38.47	27.65	-
YoY %	-8.67%	-324.07%	-147.47%	-77.15%	100.10%	39.13%	-	-
Horiz. %	-139.17%	-128.07%	-30.20%	63.62%	278.41%	139.13%	100.00%	-
DY	2.65	4.12	7.67	8.80	9.06	4.70	3.16	-11.06%
YoY %	-35.68%	-46.28%	-12.84%	-2.87%	92.77%	48.73%	-	-
Horiz. %	83.86%	130.38%	242.72%	278.48%	286.71%	148.73%	100.00%	-
P/NAPS	1.13	1.12	0.99	0.78	0.54	1.07	1.20	-3.92%
YoY %	0.89%	13.13%	26.92%	44.44%	-49.53%	-10.83%	-	-
Horiz. %	94.17%	93.33%	82.50%	65.00%	45.00%	89.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos