[SSTEEL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 65.93%
YoY- 172.31%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,878,755 1,694,010 1,517,022 1,512,825 1,460,322 1,489,142 1,541,541 14.05%
PBT 70,604 48,408 48,221 42,439 26,515 21,156 -2,534 -
Tax -18,286 -16,288 -18,795 -21,680 -14,004 -16,580 -8,311 68.92%
NP 52,318 32,120 29,426 20,759 12,511 4,576 -10,845 -
-
NP to SH 52,318 32,120 29,426 20,759 12,511 4,576 -10,845 -
-
Tax Rate 25.90% 33.65% 38.98% 51.09% 52.82% 78.37% - -
Total Cost 1,826,437 1,661,890 1,487,596 1,492,066 1,447,811 1,484,566 1,552,386 11.41%
-
Net Worth 281,431 428,623 316,381 305,965 287,124 280,023 282,238 -0.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 31,176 17,104 8,474 - - - - -
Div Payout % 59.59% 53.25% 28.80% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 281,431 428,623 316,381 305,965 287,124 280,023 282,238 -0.19%
NOSH 281,431 287,666 282,483 288,647 287,124 280,023 282,238 -0.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.78% 1.90% 1.94% 1.37% 0.86% 0.31% -0.70% -
ROE 18.59% 7.49% 9.30% 6.78% 4.36% 1.63% -3.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 667.57 588.88 537.03 524.11 508.60 531.79 546.18 14.27%
EPS 18.59 11.17 10.42 7.19 4.36 1.63 -3.84 -
DPS 11.08 6.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.12 1.06 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 288,647
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 315.06 284.08 254.40 253.70 244.89 249.72 258.51 14.05%
EPS 8.77 5.39 4.93 3.48 2.10 0.77 -1.82 -
DPS 5.23 2.87 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.472 0.7188 0.5306 0.5131 0.4815 0.4696 0.4733 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.64 1.78 1.50 1.00 1.10 1.22 0.87 -
P/RPS 0.25 0.30 0.28 0.19 0.22 0.23 0.16 34.54%
P/EPS 8.82 15.94 14.40 13.90 25.24 74.66 -22.64 -
EY 11.34 6.27 6.94 7.19 3.96 1.34 -4.42 -
DY 6.75 3.37 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.19 1.34 0.94 1.10 1.22 0.87 52.42%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 -
Price 1.82 1.70 1.85 1.40 1.14 1.09 1.04 -
P/RPS 0.27 0.29 0.34 0.27 0.22 0.20 0.19 26.31%
P/EPS 9.79 15.23 17.76 19.47 26.16 66.70 -27.07 -
EY 10.21 6.57 5.63 5.14 3.82 1.50 -3.69 -
DY 6.09 3.53 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.14 1.65 1.32 1.14 1.09 1.04 45.07%

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