[SSTEEL] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -895.22%
YoY- -101.97%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,806,263 2,832,424 2,885,806 3,030,080 3,266,379 3,296,270 3,434,742 -12.59%
PBT 31,513 44,358 56,065 1,426 5,052 13,771 25,355 15.58%
Tax 556 -1,178 -13,914 -3,735 -6,275 -6,533 8,742 -84.03%
NP 32,069 43,180 42,151 -2,309 -1,223 7,238 34,097 -4.00%
-
NP to SH 30,911 42,177 41,332 -2,080 -209 8,747 35,758 -9.24%
-
Tax Rate -1.76% 2.66% 24.82% 261.92% 124.21% 47.44% -34.48% -
Total Cost 2,774,194 2,789,244 2,843,655 3,032,389 3,267,602 3,289,032 3,400,645 -12.68%
-
Net Worth 851,087 856,122 858,908 829,995 834,588 834,892 846,004 0.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 29,090 29,092 29,092 29,308 29,308 42,080 42,080 -21.79%
Div Payout % 94.11% 68.98% 70.39% 0.00% 0.00% 481.09% 117.68% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 851,087 856,122 858,908 829,995 834,588 834,892 846,004 0.39%
NOSH 417,200 417,620 414,931 410,888 417,294 417,446 419,250 -0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.14% 1.52% 1.46% -0.08% -0.04% 0.22% 0.99% -
ROE 3.63% 4.93% 4.81% -0.25% -0.03% 1.05% 4.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 672.64 678.23 695.49 737.45 782.75 789.63 819.26 -12.30%
EPS 7.41 10.10 9.96 -0.51 -0.05 2.10 8.53 -8.94%
DPS 7.00 7.00 7.00 7.13 7.00 10.00 10.00 -21.14%
NAPS 2.04 2.05 2.07 2.02 2.00 2.00 2.0179 0.72%
Adjusted Per Share Value based on latest NOSH - 410,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 470.60 474.99 483.94 508.14 547.76 552.77 576.00 -12.59%
EPS 5.18 7.07 6.93 -0.35 -0.04 1.47 6.00 -9.32%
DPS 4.88 4.88 4.88 4.91 4.91 7.06 7.06 -21.80%
NAPS 1.4272 1.4357 1.4404 1.3919 1.3996 1.4001 1.4187 0.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.75 1.35 1.30 1.68 1.80 1.89 -
P/RPS 0.25 0.26 0.19 0.18 0.21 0.23 0.23 5.71%
P/EPS 22.40 17.33 13.55 -256.81 -3,354.33 85.90 22.16 0.72%
EY 4.46 5.77 7.38 -0.39 -0.03 1.16 4.51 -0.73%
DY 4.22 4.00 5.19 5.49 4.17 5.56 5.29 -13.97%
P/NAPS 0.81 0.85 0.65 0.64 0.84 0.90 0.94 -9.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 29/04/13 30/01/13 19/11/12 17/08/12 15/05/12 -
Price 1.68 1.72 1.38 1.38 1.68 1.94 1.82 -
P/RPS 0.25 0.25 0.20 0.19 0.21 0.25 0.22 8.88%
P/EPS 22.67 17.03 13.85 -272.61 -3,354.33 92.59 21.34 4.10%
EY 4.41 5.87 7.22 -0.37 -0.03 1.08 4.69 -4.01%
DY 4.17 4.07 5.07 5.17 4.17 5.15 5.49 -16.73%
P/NAPS 0.82 0.84 0.67 0.68 0.84 0.97 0.90 -6.01%

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