[SSTEEL] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 12.68%
YoY- 826.38%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 3,580,547 3,727,479 3,698,191 3,464,474 3,177,011 2,952,139 2,638,142 22.51%
PBT 27,796 166,461 223,859 189,537 165,014 134,508 110,122 -59.95%
Tax 17,406 -6,838 -12,614 -7,781 -3,071 -5,561 -14,929 -
NP 45,202 159,623 211,245 181,756 161,943 128,947 95,193 -39.05%
-
NP to SH 44,846 159,218 210,847 181,209 160,814 127,409 93,295 -38.55%
-
Tax Rate -62.62% 4.11% 5.63% 4.11% 1.86% 4.13% 13.56% -
Total Cost 3,535,345 3,567,856 3,486,946 3,282,718 3,015,068 2,823,192 2,542,949 24.49%
-
Net Worth 923,658 971,358 966,506 944,049 895,566 817,168 762,250 13.62%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,156 15,156 15,156 15,156 12,681 12,681 12,681 12.58%
Div Payout % 33.80% 9.52% 7.19% 8.36% 7.89% 9.95% 13.59% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 923,658 971,358 966,506 944,049 895,566 817,168 762,250 13.62%
NOSH 433,642 433,642 433,642 433,238 432,640 430,088 428,230 0.83%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.26% 4.28% 5.71% 5.25% 5.10% 4.37% 3.61% -
ROE 4.86% 16.39% 21.82% 19.19% 17.96% 15.59% 12.24% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 825.69 859.57 853.28 800.02 734.33 686.40 616.06 21.49%
EPS 10.34 36.72 48.65 41.84 37.17 29.62 21.79 -39.07%
DPS 3.50 3.50 3.50 3.50 2.93 3.00 2.96 11.78%
NAPS 2.13 2.24 2.23 2.18 2.07 1.90 1.78 12.67%
Adjusted Per Share Value based on latest NOSH - 433,238
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 600.45 625.09 620.18 580.98 532.78 495.06 442.41 22.51%
EPS 7.52 26.70 35.36 30.39 26.97 21.37 15.65 -38.56%
DPS 2.54 2.54 2.54 2.54 2.13 2.13 2.13 12.41%
NAPS 1.5489 1.6289 1.6208 1.5831 1.5018 1.3704 1.2783 13.61%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.745 1.43 1.56 1.71 2.25 2.23 1.69 -
P/RPS 0.09 0.17 0.18 0.21 0.31 0.32 0.27 -51.82%
P/EPS 7.20 3.89 3.21 4.09 6.05 7.53 7.76 -4.85%
EY 13.88 25.68 31.18 24.47 16.52 13.28 12.89 5.04%
DY 4.70 2.45 2.24 2.05 1.30 1.35 1.75 92.86%
P/NAPS 0.35 0.64 0.70 0.78 1.09 1.17 0.95 -48.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 29/11/18 24/08/18 15/05/18 13/02/18 28/11/17 24/08/17 -
Price 0.895 0.99 1.72 1.90 2.00 2.21 2.13 -
P/RPS 0.11 0.12 0.20 0.24 0.27 0.32 0.35 -53.67%
P/EPS 8.65 2.70 3.54 4.54 5.38 7.46 9.78 -7.83%
EY 11.55 37.09 28.28 22.02 18.59 13.40 10.23 8.40%
DY 3.91 3.54 2.03 1.84 1.47 1.36 1.39 98.89%
P/NAPS 0.42 0.44 0.77 0.87 0.97 1.16 1.20 -50.24%

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