[SSTEEL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -154.6%
YoY- -120.81%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,022,337 1,932,301 2,288,860 2,777,969 3,222,399 3,422,875 3,389,487 -29.06%
PBT 8,824 -354,458 -322,085 -79,567 106,538 489,333 470,924 -92.89%
Tax 8,359 47,672 46,046 19,982 -3,961 -43,466 -40,346 -
NP 17,183 -306,786 -276,039 -59,585 102,577 445,867 430,578 -88.25%
-
NP to SH 17,183 -303,378 -272,300 -57,159 104,689 444,518 428,925 -88.22%
-
Tax Rate -94.73% - - - 3.72% 8.88% 8.57% -
Total Cost 2,005,154 2,239,087 2,564,899 2,837,554 3,119,822 2,977,008 2,958,909 -22.79%
-
Net Worth 757,254 700,721 684,450 692,524 758,585 1,067,053 1,039,577 -18.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31,507 20,989 31,485 52,361 52,361 52,361 52,490 -28.77%
Div Payout % 183.36% 0.00% 0.00% 0.00% 50.02% 11.78% 12.24% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 757,254 700,721 684,450 692,524 758,585 1,067,053 1,039,577 -18.99%
NOSH 420,697 417,096 422,500 419,711 419,108 418,452 419,184 0.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.85% -15.88% -12.06% -2.14% 3.18% 13.03% 12.70% -
ROE 2.27% -43.30% -39.78% -8.25% 13.80% 41.66% 41.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 480.71 463.27 541.74 661.88 768.87 817.98 808.59 -29.23%
EPS 4.08 -72.74 -64.45 -13.62 24.98 106.23 102.32 -88.25%
DPS 7.50 5.00 7.50 12.50 12.50 12.50 12.50 -28.79%
NAPS 1.80 1.68 1.62 1.65 1.81 2.55 2.48 -19.18%
Adjusted Per Share Value based on latest NOSH - 419,711
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 339.14 324.04 383.84 465.86 540.39 574.01 568.41 -29.06%
EPS 2.88 -50.88 -45.66 -9.59 17.56 74.54 71.93 -88.22%
DPS 5.28 3.52 5.28 8.78 8.78 8.78 8.80 -28.79%
NAPS 1.2699 1.1751 1.1478 1.1613 1.2721 1.7894 1.7433 -18.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.98 1.74 1.73 1.19 1.32 1.93 3.10 -
P/RPS 0.41 0.38 0.32 0.18 0.17 0.24 0.38 5.18%
P/EPS 48.48 -2.39 -2.68 -8.74 5.28 1.82 3.03 531.76%
EY 2.06 -41.80 -37.25 -11.44 18.92 55.04 33.01 -84.18%
DY 3.79 2.87 4.34 10.50 9.47 6.48 4.03 -3.99%
P/NAPS 1.10 1.04 1.07 0.72 0.73 0.76 1.25 -8.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 21/01/10 12/11/09 06/08/09 06/05/09 19/02/09 07/11/08 18/08/08 -
Price 2.39 1.89 1.82 1.63 1.42 1.38 2.66 -
P/RPS 0.50 0.41 0.34 0.25 0.18 0.17 0.33 31.81%
P/EPS 58.52 -2.60 -2.82 -11.97 5.68 1.30 2.60 692.66%
EY 1.71 -38.48 -35.41 -8.35 17.59 76.98 38.47 -87.38%
DY 3.14 2.65 4.12 7.67 8.80 9.06 4.70 -23.52%
P/NAPS 1.33 1.13 1.12 0.99 0.78 0.54 1.07 15.55%

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