[SSTEEL] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 31.24%
YoY- 2050.34%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,746,285 2,813,500 2,800,599 2,819,499 2,806,263 2,832,424 2,885,806 -3.24%
PBT 6,426 30,918 31,251 46,012 31,513 44,358 56,065 -76.37%
Tax -3,972 -11,044 -533 -4,183 556 -1,178 -13,914 -56.61%
NP 2,454 19,874 30,718 41,829 32,069 43,180 42,151 -84.95%
-
NP to SH 1,460 18,952 29,781 40,567 30,911 42,177 41,332 -89.21%
-
Tax Rate 61.81% 35.72% 1.71% 9.09% -1.76% 2.66% 24.82% -
Total Cost 2,743,831 2,793,626 2,769,881 2,777,670 2,774,194 2,789,244 2,843,655 -2.35%
-
Net Worth 837,396 862,174 850,863 917,559 851,087 856,122 858,908 -1.67%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,301 16,645 16,645 29,090 29,090 29,092 29,092 -56.62%
Div Payout % 568.57% 87.83% 55.89% 71.71% 94.11% 68.98% 70.39% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 837,396 862,174 850,863 917,559 851,087 856,122 858,908 -1.67%
NOSH 416,615 418,531 415,055 452,000 417,200 417,620 414,931 0.27%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.09% 0.71% 1.10% 1.48% 1.14% 1.52% 1.46% -
ROE 0.17% 2.20% 3.50% 4.42% 3.63% 4.93% 4.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 659.19 672.23 674.75 623.78 672.64 678.23 695.49 -3.50%
EPS 0.35 4.53 7.18 8.98 7.41 10.10 9.96 -89.24%
DPS 1.99 3.98 4.01 6.44 7.00 7.00 7.00 -56.73%
NAPS 2.01 2.06 2.05 2.03 2.04 2.05 2.07 -1.94%
Adjusted Per Share Value based on latest NOSH - 452,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 460.54 471.82 469.65 472.82 470.60 474.99 483.94 -3.24%
EPS 0.24 3.18 4.99 6.80 5.18 7.07 6.93 -89.35%
DPS 1.39 2.79 2.79 4.88 4.88 4.88 4.88 -56.67%
NAPS 1.4043 1.4458 1.4269 1.5387 1.4272 1.4357 1.4404 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.48 1.42 1.50 1.40 1.66 1.75 1.35 -
P/RPS 0.22 0.21 0.22 0.22 0.25 0.26 0.19 10.25%
P/EPS 422.32 31.36 20.91 15.60 22.40 17.33 13.55 888.30%
EY 0.24 3.19 4.78 6.41 4.46 5.77 7.38 -89.79%
DY 1.35 2.80 2.67 4.60 4.22 4.00 5.19 -59.21%
P/NAPS 0.74 0.69 0.73 0.69 0.81 0.85 0.65 9.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 30/04/14 10/02/14 28/11/13 26/08/13 29/04/13 -
Price 1.40 1.52 1.60 1.40 1.68 1.72 1.38 -
P/RPS 0.21 0.23 0.24 0.22 0.25 0.25 0.20 3.30%
P/EPS 399.49 33.57 22.30 15.60 22.67 17.03 13.85 838.60%
EY 0.25 2.98 4.48 6.41 4.41 5.87 7.22 -89.35%
DY 1.42 2.62 2.51 4.60 4.17 4.07 5.07 -57.15%
P/NAPS 0.70 0.74 0.78 0.69 0.82 0.84 0.67 2.96%

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