[SSTEEL] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -66.21%
YoY- -71.64%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,030,080 3,266,379 3,296,270 3,434,742 3,351,719 3,133,221 3,018,452 0.25%
PBT 1,426 5,052 13,771 25,355 105,457 117,308 103,441 -94.17%
Tax -3,735 -6,275 -6,533 8,742 -830 16,404 18,438 -
NP -2,309 -1,223 7,238 34,097 104,627 133,712 121,879 -
-
NP to SH -2,080 -209 8,747 35,758 105,828 134,185 121,879 -
-
Tax Rate 261.92% 124.21% 47.44% -34.48% 0.79% -13.98% -17.82% -
Total Cost 3,032,389 3,267,602 3,289,032 3,400,645 3,247,092 2,999,509 2,896,573 3.08%
-
Net Worth 829,995 834,588 834,892 846,004 881,492 895,421 878,666 -3.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,308 29,308 42,080 42,080 63,095 63,095 62,776 -39.67%
Div Payout % 0.00% 0.00% 481.09% 117.68% 59.62% 47.02% 51.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 829,995 834,588 834,892 846,004 881,492 895,421 878,666 -3.71%
NOSH 410,888 417,294 417,446 419,250 425,000 422,368 416,429 -0.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.08% -0.04% 0.22% 0.99% 3.12% 4.27% 4.04% -
ROE -0.25% -0.03% 1.05% 4.23% 12.01% 14.99% 13.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 737.45 782.75 789.63 819.26 788.64 741.82 724.84 1.15%
EPS -0.51 -0.05 2.10 8.53 24.90 31.77 29.27 -
DPS 7.13 7.00 10.00 10.00 14.85 15.00 15.00 -38.95%
NAPS 2.02 2.00 2.00 2.0179 2.0741 2.12 2.11 -2.85%
Adjusted Per Share Value based on latest NOSH - 419,250
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 508.14 547.76 552.77 576.00 562.07 525.43 506.19 0.25%
EPS -0.35 -0.04 1.47 6.00 17.75 22.50 20.44 -
DPS 4.91 4.91 7.06 7.06 10.58 10.58 10.53 -39.72%
NAPS 1.3919 1.3996 1.4001 1.4187 1.4782 1.5016 1.4735 -3.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.30 1.68 1.80 1.89 1.90 1.98 2.12 -
P/RPS 0.18 0.21 0.23 0.23 0.24 0.27 0.29 -27.13%
P/EPS -256.81 -3,354.33 85.90 22.16 7.63 6.23 7.24 -
EY -0.39 -0.03 1.16 4.51 13.11 16.05 13.81 -
DY 5.49 4.17 5.56 5.29 7.81 7.58 7.08 -15.53%
P/NAPS 0.64 0.84 0.90 0.94 0.92 0.93 1.00 -25.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 30/01/13 19/11/12 17/08/12 15/05/12 31/01/12 15/11/11 18/08/11 -
Price 1.38 1.68 1.94 1.82 2.00 1.96 2.07 -
P/RPS 0.19 0.21 0.25 0.22 0.25 0.26 0.29 -24.46%
P/EPS -272.61 -3,354.33 92.59 21.34 8.03 6.17 7.07 -
EY -0.37 -0.03 1.08 4.69 12.45 16.21 14.14 -
DY 5.17 4.17 5.15 5.49 7.42 7.65 7.25 -20.10%
P/NAPS 0.68 0.84 0.97 0.90 0.96 0.92 0.98 -21.53%

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