[SSTEEL] QoQ TTM Result on 31-Mar-2010

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- 576.05%
YoY- 303.23%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,642,969 2,521,261 2,463,906 2,267,654 2,022,337 1,932,301 2,288,860 10.03%
PBT 108,359 166,206 203,607 124,449 8,824 -354,458 -322,085 -
Tax 7,309 -13,631 -20,157 -8,283 8,359 47,672 46,046 -70.58%
NP 115,668 152,575 183,450 116,166 17,183 -306,786 -276,039 -
-
NP to SH 115,668 152,575 183,450 116,166 17,183 -303,378 -272,300 -
-
Tax Rate -6.75% 8.20% 9.90% 6.66% -94.73% - - -
Total Cost 2,527,301 2,368,686 2,280,456 2,151,488 2,005,154 2,239,087 2,564,899 -0.97%
-
Net Worth 837,173 823,680 848,539 794,791 757,254 700,721 684,450 14.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 41,803 41,803 31,430 20,989 31,507 20,989 31,485 20.73%
Div Payout % 36.14% 27.40% 17.13% 18.07% 183.36% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 837,173 823,680 848,539 794,791 757,254 700,721 684,450 14.32%
NOSH 422,814 416,000 420,069 420,524 420,697 417,096 422,500 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.38% 6.05% 7.45% 5.12% 0.85% -15.88% -12.06% -
ROE 13.82% 18.52% 21.62% 14.62% 2.27% -43.30% -39.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 625.09 606.07 586.55 539.24 480.71 463.27 541.74 9.98%
EPS 27.36 36.68 43.67 27.62 4.08 -72.74 -64.45 -
DPS 10.00 10.00 7.50 5.00 7.50 5.00 7.50 21.07%
NAPS 1.98 1.98 2.02 1.89 1.80 1.68 1.62 14.27%
Adjusted Per Share Value based on latest NOSH - 420,524
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 443.22 422.81 413.19 380.28 339.14 324.04 383.84 10.03%
EPS 19.40 25.59 30.76 19.48 2.88 -50.88 -45.66 -
DPS 7.01 7.01 5.27 3.52 5.28 3.52 5.28 20.73%
NAPS 1.4039 1.3813 1.423 1.3328 1.2699 1.1751 1.1478 14.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.13 2.39 1.82 2.50 1.98 1.74 1.73 -
P/RPS 0.34 0.39 0.31 0.46 0.41 0.38 0.32 4.11%
P/EPS 7.79 6.52 4.17 9.05 48.48 -2.39 -2.68 -
EY 12.84 15.35 24.00 11.05 2.06 -41.80 -37.25 -
DY 4.69 4.18 4.12 2.00 3.79 2.87 4.34 5.29%
P/NAPS 1.08 1.21 0.90 1.32 1.10 1.04 1.07 0.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/01/11 15/11/10 17/08/10 03/05/10 21/01/10 12/11/09 06/08/09 -
Price 2.21 2.21 2.04 2.35 2.39 1.89 1.82 -
P/RPS 0.35 0.36 0.35 0.44 0.50 0.41 0.34 1.94%
P/EPS 8.08 6.03 4.67 8.51 58.52 -2.60 -2.82 -
EY 12.38 16.60 21.41 11.75 1.71 -38.48 -35.41 -
DY 4.52 4.52 3.68 2.13 3.14 2.65 4.12 6.35%
P/NAPS 1.12 1.12 1.01 1.24 1.33 1.13 1.12 0.00%

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
Post a Comment