[SSTEEL] QoQ TTM Result on 31-Dec-2009

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 105.66%
YoY- -83.59%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,521,261 2,463,906 2,267,654 2,022,337 1,932,301 2,288,860 2,777,969 -6.25%
PBT 166,206 203,607 124,449 8,824 -354,458 -322,085 -79,567 -
Tax -13,631 -20,157 -8,283 8,359 47,672 46,046 19,982 -
NP 152,575 183,450 116,166 17,183 -306,786 -276,039 -59,585 -
-
NP to SH 152,575 183,450 116,166 17,183 -303,378 -272,300 -57,159 -
-
Tax Rate 8.20% 9.90% 6.66% -94.73% - - - -
Total Cost 2,368,686 2,280,456 2,151,488 2,005,154 2,239,087 2,564,899 2,837,554 -11.33%
-
Net Worth 823,680 848,539 794,791 757,254 700,721 684,450 692,524 12.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 41,803 31,430 20,989 31,507 20,989 31,485 52,361 -13.92%
Div Payout % 27.40% 17.13% 18.07% 183.36% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 823,680 848,539 794,791 757,254 700,721 684,450 692,524 12.24%
NOSH 416,000 420,069 420,524 420,697 417,096 422,500 419,711 -0.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.05% 7.45% 5.12% 0.85% -15.88% -12.06% -2.14% -
ROE 18.52% 21.62% 14.62% 2.27% -43.30% -39.78% -8.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 606.07 586.55 539.24 480.71 463.27 541.74 661.88 -5.69%
EPS 36.68 43.67 27.62 4.08 -72.74 -64.45 -13.62 -
DPS 10.00 7.50 5.00 7.50 5.00 7.50 12.50 -13.81%
NAPS 1.98 2.02 1.89 1.80 1.68 1.62 1.65 12.91%
Adjusted Per Share Value based on latest NOSH - 420,697
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 422.81 413.19 380.28 339.14 324.04 383.84 465.86 -6.25%
EPS 25.59 30.76 19.48 2.88 -50.88 -45.66 -9.59 -
DPS 7.01 5.27 3.52 5.28 3.52 5.28 8.78 -13.92%
NAPS 1.3813 1.423 1.3328 1.2699 1.1751 1.1478 1.1613 12.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.39 1.82 2.50 1.98 1.74 1.73 1.19 -
P/RPS 0.39 0.31 0.46 0.41 0.38 0.32 0.18 67.36%
P/EPS 6.52 4.17 9.05 48.48 -2.39 -2.68 -8.74 -
EY 15.35 24.00 11.05 2.06 -41.80 -37.25 -11.44 -
DY 4.18 4.12 2.00 3.79 2.87 4.34 10.50 -45.85%
P/NAPS 1.21 0.90 1.32 1.10 1.04 1.07 0.72 41.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 17/08/10 03/05/10 21/01/10 12/11/09 06/08/09 06/05/09 -
Price 2.21 2.04 2.35 2.39 1.89 1.82 1.63 -
P/RPS 0.36 0.35 0.44 0.50 0.41 0.34 0.25 27.49%
P/EPS 6.03 4.67 8.51 58.52 -2.60 -2.82 -11.97 -
EY 16.60 21.41 11.75 1.71 -38.48 -35.41 -8.35 -
DY 4.52 3.68 2.13 3.14 2.65 4.12 7.67 -29.68%
P/NAPS 1.12 1.01 1.24 1.33 1.13 1.12 0.99 8.56%

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