[SSTEEL] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	2,398,866	2,337,724	2,156,274	2,037,382	1,878,755	1,694,010	1,517,022	35.54%
YoY %	2.62%	8.41%	5.84%	8.44%	10.91%	11.67%	-	-
Horiz. %	158.13%	154.10%	142.14%	134.30%	123.84%	111.67%	100.00%	-
PBT	138,417	146,669	124,961	105,761	70,604	48,408	48,221	101.33%
YoY %	-5.63%	17.37%	18.15%	49.79%	45.85%	0.39%	-	-
Horiz. %	287.05%	304.16%	259.14%	219.33%	146.42%	100.39%	100.00%	-
Tax	-40,346	-33,763	-33,286	-27,396	-18,286	-16,288	-18,795	66.02%
YoY %	-19.50%	-1.43%	-21.50%	-49.82%	-12.27%	13.34%	-	-
Horiz. %	214.66%	179.64%	177.10%	145.76%	97.29%	86.66%	100.00%	-
NP	98,071	112,906	91,675	78,365	52,318	32,120	29,426	122.30%
YoY %	-13.14%	23.16%	16.98%	49.79%	62.88%	9.16%	-	-
Horiz. %	333.28%	383.69%	311.54%	266.31%	177.80%	109.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,071	112,906	91,675	78,365	52,318	32,120	29,426	122.30%
YoY %	-13.14%	23.16%	16.98%	49.79%	62.88%	9.16%	-	-
Horiz. %	333.28%	383.69%	311.54%	266.31%	177.80%	109.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.15%	23.02%	26.64%	25.90%	25.90%	33.65%	38.98%	-
YoY %	26.63%	-13.59%	2.86%	0.00%	-23.03%	-13.67%	-	-
Horiz. %	74.78%	59.06%	68.34%	66.44%	66.44%	86.33%	100.00%	-
Total Cost	2,300,795	2,224,818	2,064,599	1,959,017	1,826,437	1,661,890	1,487,596	33.56%
YoY %	3.41%	7.76%	5.39%	7.26%	9.90%	11.72%	-	-
Horiz. %	154.67%	149.56%	138.79%	131.69%	122.78%	111.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	526,136	544,086	510,797	506,257	281,431	428,623	316,381	40.14%
YoY %	-3.30%	6.52%	0.90%	79.89%	-34.34%	35.48%	-	-
Horiz. %	166.30%	171.97%	161.45%	160.01%	88.95%	135.48%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	15,206	14,071	22,701	31,176	31,176	17,104	8,474	47.40%
YoY %	8.07%	-38.02%	-27.18%	0.00%	82.27%	101.84%	-	-
Horiz. %	179.44%	166.05%	267.89%	367.90%	367.90%	201.84%	100.00%	-
Div Payout %	15.51%	12.46%	24.76%	39.78%	59.59%	53.25%	28.80%	-
YoY %	24.48%	-49.68%	-37.76%	-33.24%	11.91%	84.90%	-	-
Horiz. %	53.85%	43.26%	85.97%	138.12%	206.91%	184.90%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	526,136	544,086	510,797	506,257	281,431	428,623	316,381	40.14%
YoY %	-3.30%	6.52%	0.90%	79.89%	-34.34%	35.48%	-	-
Horiz. %	166.30%	171.97%	161.45%	160.01%	88.95%	135.48%	100.00%	-
NOSH	304,124	298,948	293,561	289,289	281,431	287,666	282,483	5.02%
YoY %	1.73%	1.84%	1.48%	2.79%	-2.17%	1.83%	-	-
Horiz. %	107.66%	105.83%	103.92%	102.41%	99.63%	101.83%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	4.09%	4.83%	4.25%	3.85%	2.78%	1.90%	1.94%	-
YoY %	-15.32%	13.65%	10.39%	38.49%	46.32%	-2.06%	-	-
Horiz. %	210.82%	248.97%	219.07%	198.45%	143.30%	97.94%	100.00%	-
ROE	18.64%	20.75%	17.95%	15.48%	18.59%	7.49%	9.30%	-
YoY %	-10.17%	15.60%	15.96%	-16.73%	148.20%	-19.46%	-	-
Horiz. %	200.43%	223.12%	193.01%	166.45%	199.89%	80.54%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	788.78	781.98	734.52	704.27	667.57	588.88	537.03	29.06%
YoY %	0.87%	6.46%	4.30%	5.50%	13.36%	9.65%	-	-
Horiz. %	146.88%	145.61%	136.77%	131.14%	124.31%	109.65%	100.00%	-
EPS	32.25	37.77	31.23	27.09	18.59	11.17	10.42	111.65%
YoY %	-14.61%	20.94%	15.28%	45.72%	66.43%	7.20%	-	-
Horiz. %	309.50%	362.48%	299.71%	259.98%	178.41%	107.20%	100.00%	-
DPS	5.00	4.71	7.73	10.78	11.08	6.00	3.00	40.35%
YoY %	6.16%	-39.07%	-28.29%	-2.71%	84.67%	100.00%	-	-
Horiz. %	166.67%	157.00%	257.67%	359.33%	369.33%	200.00%	100.00%	-
NAPS	1.73	1.82	1.74	1.75	1.00	1.49	1.12	33.44%
YoY %	-4.95%	4.60%	-0.57%	75.00%	-32.89%	33.04%	-	-
Horiz. %	154.46%	162.50%	155.36%	156.25%	89.29%	133.04%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 289,289
RPS	402.28	392.03	361.60	341.66	315.06	284.08	254.40	35.54%
YoY %	2.61%	8.42%	5.84%	8.44%	10.91%	11.67%	-	-
Horiz. %	158.13%	154.10%	142.14%	134.30%	123.84%	111.67%	100.00%	-
EPS	16.45	18.93	15.37	13.14	8.77	5.39	4.93	122.48%
YoY %	-13.10%	23.16%	16.97%	49.83%	62.71%	9.33%	-	-
Horiz. %	333.67%	383.98%	311.76%	266.53%	177.89%	109.33%	100.00%	-
DPS	2.55	2.36	3.81	5.23	5.23	2.87	1.42	47.47%
YoY %	8.05%	-38.06%	-27.15%	0.00%	82.23%	102.11%	-	-
Horiz. %	179.58%	166.20%	268.31%	368.31%	368.31%	202.11%	100.00%	-
NAPS	0.8823	0.9124	0.8566	0.849	0.472	0.7188	0.5306	40.14%
YoY %	-3.30%	6.51%	0.90%	79.87%	-34.34%	35.47%	-	-
Horiz. %	166.28%	171.96%	161.44%	160.01%	88.96%	135.47%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.15	1.90	2.00	2.22	1.64	1.78	1.50	-
P/RPS	0.27	0.24	0.27	0.32	0.25	0.30	0.28	-2.38%
YoY %	12.50%	-11.11%	-15.62%	28.00%	-16.67%	7.14%	-	-
Horiz. %	96.43%	85.71%	96.43%	114.29%	89.29%	107.14%	100.00%	-
P/EPS	6.67	5.03	6.40	8.20	8.82	15.94	14.40	-39.99%
YoY %	32.60%	-21.41%	-21.95%	-7.03%	-44.67%	10.69%	-	-
Horiz. %	46.32%	34.93%	44.44%	56.94%	61.25%	110.69%	100.00%	-
EY	15.00	19.88	15.61	12.20	11.34	6.27	6.94	66.77%
YoY %	-24.55%	27.35%	27.95%	7.58%	80.86%	-9.65%	-	-
Horiz. %	216.14%	286.46%	224.93%	175.79%	163.40%	90.35%	100.00%	-
DY	2.33	2.48	3.87	4.85	6.75	3.37	2.00	10.66%
YoY %	-6.05%	-35.92%	-20.21%	-28.15%	100.30%	68.50%	-	-
Horiz. %	116.50%	124.00%	193.50%	242.50%	337.50%	168.50%	100.00%	-
P/NAPS	1.24	1.04	1.15	1.27	1.64	1.19	1.34	-5.01%
YoY %	19.23%	-9.57%	-9.45%	-22.56%	37.82%	-11.19%	-	-
Horiz. %	92.54%	77.61%	85.82%	94.78%	122.39%	88.81%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/02/05	10/11/04	25/08/04	24/05/04	24/02/04	20/11/03	29/08/03	-
Price	2.01	2.07	1.90	2.10	1.82	1.70	1.85	-
P/RPS	0.25	0.26	0.26	0.30	0.27	0.29	0.34	-18.45%
YoY %	-3.85%	0.00%	-13.33%	11.11%	-6.90%	-14.71%	-	-
Horiz. %	73.53%	76.47%	76.47%	88.24%	79.41%	85.29%	100.00%	-
P/EPS	6.23	5.48	6.08	7.75	9.79	15.23	17.76	-50.10%
YoY %	13.69%	-9.87%	-21.55%	-20.84%	-35.72%	-14.25%	-	-
Horiz. %	35.08%	30.86%	34.23%	43.64%	55.12%	85.75%	100.00%	-
EY	16.04	18.25	16.44	12.90	10.21	6.57	5.63	100.33%
YoY %	-12.11%	11.01%	27.44%	26.35%	55.40%	16.70%	-	-
Horiz. %	284.90%	324.16%	292.01%	229.13%	181.35%	116.70%	100.00%	-
DY	2.49	2.27	4.07	5.13	6.09	3.53	1.62	33.01%
YoY %	9.69%	-44.23%	-20.66%	-15.76%	72.52%	117.90%	-	-
Horiz. %	153.70%	140.12%	251.23%	316.67%	375.93%	217.90%	100.00%	-
P/NAPS	1.16	1.14	1.09	1.20	1.82	1.14	1.65	-20.85%
YoY %	1.75%	4.59%	-9.17%	-34.07%	59.65%	-30.91%	-	-
Horiz. %	70.30%	69.09%	66.06%	72.73%	110.30%	69.09%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

956

SALCON

SALCON BHD

904

HLIND

HONG LEONG INDUSTRIES BHD

867

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

GENTING

GENTING BHD

591

WCT

WCT HOLDINGS BERHAD

586

JCY

JCY INTERNATIONAL BERHAD

577

PBBANK

PUBLIC BANK BHD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.825

+0.545

84,830,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.12

-0.01

62,748,800

HSI-HWW

0.22

-0.015

57,772,300

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.21

+0.01

42,400,100

JAKS

0.17

+0.01

42,270,100

JCY

0.80

+0.02

40,022,500

HEXCARE

0.28

+0.015

38,748,300

More active Stocks

OFB

0.825

+0.545

84,830,700

F&N

31.98

+0.24

3,200

WPRTS

4.40

+0.16

594,000

NIKKEI-CE

0.99

+0.15

300

PIE

6.41

+0.14

142,600

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.51

+0.09

4,377,000

YTL-C68

1.06

+0.09

106,000

ARKA

2.17

+0.09

14,000

DLADY

36.16

+0.08

1,000

More gainer Stocks

MPI

39.26

-0.42

4,300

SUNCON

3.82

-0.34

4,609,100

HEIM

22.16

-0.34

33,400

NESTLE

121.80

-0.30

100

TOYOVEN

1.11

-0.27

5,130,300

SUNCON-C13

0.29

-0.12

558,800

KUAISHO-C17

0.08

-0.12

58,800

KLK

20.44

-0.12

4,000

KESM

7.01

-0.12

3,800

SUNCON-C8

0.44

-0.11

697,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More