[SSTEEL] QoQ TTM Result on 31-Dec-2011 [#2]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	3,266,379	3,296,270	3,434,742	3,351,719	3,133,221	3,018,452	2,800,467	10.77%
YoY %	-0.91%	-4.03%	2.48%	6.97%	3.80%	7.78%	-	-
Horiz. %	116.64%	117.70%	122.65%	119.68%	111.88%	107.78%	100.00%	-
PBT	5,052	13,771	25,355	105,457	117,308	103,441	121,947	-87.95%
YoY %	-63.31%	-45.69%	-75.96%	-10.10%	13.41%	-15.18%	-	-
Horiz. %	4.14%	11.29%	20.79%	86.48%	96.20%	84.82%	100.00%	-
Tax	-6,275	-6,533	8,742	-830	16,404	18,438	4,153	-
YoY %	3.95%	-174.73%	1,153.25%	-105.06%	-11.03%	343.97%	-	-
Horiz. %	-151.10%	-157.31%	210.50%	-19.99%	394.99%	443.97%	100.00%	-
NP	-1,223	7,238	34,097	104,627	133,712	121,879	126,100	-
YoY %	-116.90%	-78.77%	-67.41%	-21.75%	9.71%	-3.35%	-	-
Horiz. %	-0.97%	5.74%	27.04%	82.97%	106.04%	96.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-209	8,747	35,758	105,828	134,185	121,879	126,100	-
YoY %	-102.39%	-75.54%	-66.21%	-21.13%	10.10%	-3.35%	-	-
Horiz. %	-0.17%	6.94%	28.36%	83.92%	106.41%	96.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	124.21%	47.44%	-34.48%	0.79%	-13.98%	-17.82%	-3.41%	-
YoY %	161.83%	237.59%	-4,464.56%	105.65%	21.55%	-422.58%	-	-
Horiz. %	-3,642.52%	-1,391.20%	1,011.14%	-23.17%	409.97%	522.58%	100.00%	-
Total Cost	3,267,602	3,289,032	3,400,645	3,247,092	2,999,509	2,896,573	2,674,367	14.24%
YoY %	-0.65%	-3.28%	4.73%	8.25%	3.55%	8.31%	-	-
Horiz. %	122.18%	122.98%	127.16%	121.42%	112.16%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	834,588	834,892	846,004	881,492	895,421	878,666	877,311	-3.26%
YoY %	-0.04%	-1.31%	-4.03%	-1.56%	1.91%	0.15%	-	-
Horiz. %	95.13%	95.16%	96.43%	100.48%	102.06%	100.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	29,308	42,080	42,080	63,095	63,095	62,776	83,780	-50.25%
YoY %	-30.35%	0.00%	-33.31%	0.00%	0.51%	-25.07%	-	-
Horiz. %	34.98%	50.23%	50.23%	75.31%	75.31%	74.93%	100.00%	-
Div Payout %	0.00%	481.09%	117.68%	59.62%	47.02%	51.51%	66.44%	-
YoY %	0.00%	308.81%	97.38%	26.80%	-8.72%	-22.47%	-	-
Horiz. %	0.00%	724.10%	177.12%	89.74%	70.77%	77.53%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	834,588	834,892	846,004	881,492	895,421	878,666	877,311	-3.26%
YoY %	-0.04%	-1.31%	-4.03%	-1.56%	1.91%	0.15%	-	-
Horiz. %	95.13%	95.16%	96.43%	100.48%	102.06%	100.15%	100.00%	-
NOSH	417,294	417,446	419,250	425,000	422,368	416,429	419,766	-0.39%
YoY %	-0.04%	-0.43%	-1.35%	0.62%	1.43%	-0.79%	-	-
Horiz. %	99.41%	99.45%	99.88%	101.25%	100.62%	99.21%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	-0.04%	0.22%	0.99%	3.12%	4.27%	4.04%	4.50%	-
YoY %	-118.18%	-77.78%	-68.27%	-26.93%	5.69%	-10.22%	-	-
Horiz. %	-0.89%	4.89%	22.00%	69.33%	94.89%	89.78%	100.00%	-
ROE	-0.03%	1.05%	4.23%	12.01%	14.99%	13.87%	14.37%	-
YoY %	-102.86%	-75.18%	-64.78%	-19.88%	8.07%	-3.48%	-	-
Horiz. %	-0.21%	7.31%	29.44%	83.58%	104.31%	96.52%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	782.75	789.63	819.26	788.64	741.82	724.84	667.15	11.20%
YoY %	-0.87%	-3.62%	3.88%	6.31%	2.34%	8.65%	-	-
Horiz. %	117.33%	118.36%	122.80%	118.21%	111.19%	108.65%	100.00%	-
EPS	-0.05	2.10	8.53	24.90	31.77	29.27	30.04	-
YoY %	-102.38%	-75.38%	-65.74%	-21.62%	8.54%	-2.56%	-	-
Horiz. %	-0.17%	6.99%	28.40%	82.89%	105.76%	97.44%	100.00%	-
DPS	7.00	10.00	10.00	14.85	15.00	15.00	20.00	-50.24%
YoY %	-30.00%	0.00%	-32.66%	-1.00%	0.00%	-25.00%	-	-
Horiz. %	35.00%	50.00%	50.00%	74.25%	75.00%	75.00%	100.00%	-
NAPS	2.00	2.00	2.0179	2.0741	2.12	2.11	2.09	-2.88%
YoY %	0.00%	-0.89%	-2.71%	-2.17%	0.47%	0.96%	-	-
Horiz. %	95.69%	95.69%	96.55%	99.24%	101.44%	100.96%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 425,000
RPS	547.76	552.77	576.00	562.07	525.43	506.19	469.63	10.77%
YoY %	-0.91%	-4.03%	2.48%	6.97%	3.80%	7.78%	-	-
Horiz. %	116.64%	117.70%	122.65%	119.68%	111.88%	107.78%	100.00%	-
EPS	-0.04	1.47	6.00	17.75	22.50	20.44	21.15	-
YoY %	-102.72%	-75.50%	-66.20%	-21.11%	10.08%	-3.36%	-	-
Horiz. %	-0.19%	6.95%	28.37%	83.92%	106.38%	96.64%	100.00%	-
DPS	4.91	7.06	7.06	10.58	10.58	10.53	14.05	-50.29%
YoY %	-30.45%	0.00%	-33.27%	0.00%	0.47%	-25.05%	-	-
Horiz. %	34.95%	50.25%	50.25%	75.30%	75.30%	74.95%	100.00%	-
NAPS	1.3996	1.4001	1.4187	1.4782	1.5016	1.4735	1.4712	-3.26%
YoY %	-0.04%	-1.31%	-4.03%	-1.56%	1.91%	0.16%	-	-
Horiz. %	95.13%	95.17%	96.43%	100.48%	102.07%	100.16%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.68	1.80	1.89	1.90	1.98	2.12	2.32	-
P/RPS	0.21	0.23	0.23	0.24	0.27	0.29	0.35	-28.79%
YoY %	-8.70%	0.00%	-4.17%	-11.11%	-6.90%	-17.14%	-	-
Horiz. %	60.00%	65.71%	65.71%	68.57%	77.14%	82.86%	100.00%	-
P/EPS	-3,354.33	85.90	22.16	7.63	6.23	7.24	7.72	-
YoY %	-4,004.92%	287.64%	190.43%	22.47%	-13.95%	-6.22%	-	-
Horiz. %	-43,449.87%	1,112.69%	287.05%	98.83%	80.70%	93.78%	100.00%	-
EY	-0.03	1.16	4.51	13.11	16.05	13.81	12.95	-
YoY %	-102.59%	-74.28%	-65.60%	-18.32%	16.22%	6.64%	-	-
Horiz. %	-0.23%	8.96%	34.83%	101.24%	123.94%	106.64%	100.00%	-
DY	4.17	5.56	5.29	7.81	7.58	7.08	8.62	-38.29%
YoY %	-25.00%	5.10%	-32.27%	3.03%	7.06%	-17.87%	-	-
Horiz. %	48.38%	64.50%	61.37%	90.60%	87.94%	82.13%	100.00%	-
P/NAPS	0.84	0.90	0.94	0.92	0.93	1.00	1.11	-16.91%
YoY %	-6.67%	-4.26%	2.17%	-1.08%	-7.00%	-9.91%	-	-
Horiz. %	75.68%	81.08%	84.68%	82.88%	83.78%	90.09%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	17/08/12	15/05/12	31/01/12	15/11/11	18/08/11	18/05/11	-
Price	1.68	1.94	1.82	2.00	1.96	2.07	2.18	-
P/RPS	0.21	0.25	0.22	0.25	0.26	0.29	0.33	-25.95%
YoY %	-16.00%	13.64%	-12.00%	-3.85%	-10.34%	-12.12%	-	-
Horiz. %	63.64%	75.76%	66.67%	75.76%	78.79%	87.88%	100.00%	-
P/EPS	-3,354.33	92.59	21.34	8.03	6.17	7.07	7.26	-
YoY %	-3,722.78%	333.88%	165.75%	30.15%	-12.73%	-2.62%	-	-
Horiz. %	-46,202.89%	1,275.34%	293.94%	110.61%	84.99%	97.38%	100.00%	-
EY	-0.03	1.08	4.69	12.45	16.21	14.14	13.78	-
YoY %	-102.78%	-76.97%	-62.33%	-23.20%	14.64%	2.61%	-	-
Horiz. %	-0.22%	7.84%	34.03%	90.35%	117.63%	102.61%	100.00%	-
DY	4.17	5.15	5.49	7.42	7.65	7.25	9.17	-40.78%
YoY %	-19.03%	-6.19%	-26.01%	-3.01%	5.52%	-20.94%	-	-
Horiz. %	45.47%	56.16%	59.87%	80.92%	83.42%	79.06%	100.00%	-
P/NAPS	0.84	0.97	0.90	0.96	0.92	0.98	1.04	-13.23%
YoY %	-13.40%	7.78%	-6.25%	4.35%	-6.12%	-5.77%	-	-
Horiz. %	80.77%	93.27%	86.54%	92.31%	88.46%	94.23%	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