[SSTEEL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.21%
YoY- 175.54%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,474,190 2,269,492 2,508,640 2,236,790 1,681,752 1,568,352 1,233,012 12.30%
PBT 115,014 33,680 15,598 177,990 69,274 25,862 -73,488 -
Tax 8,348 -9,234 -7,056 -54,432 -24,432 -800 73,488 -30.39%
NP 123,362 24,446 8,542 123,558 44,842 25,062 0 -
-
NP to SH 123,208 24,304 9,696 123,558 44,842 25,062 -71,092 -
-
Tax Rate -7.26% 27.42% 45.24% 30.58% 35.27% 3.09% - -
Total Cost 2,350,828 2,245,046 2,500,098 2,113,232 1,636,910 1,543,290 1,233,012 11.34%
-
Net Worth 716,617 543,265 497,727 511,883 317,867 330,208 319,038 14.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 20,953 - 16,160 29,418 17,028 - - -
Div Payout % 17.01% - 166.67% 23.81% 37.97% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 716,617 543,265 497,727 511,883 317,867 330,208 319,038 14.43%
NOSH 419,074 357,411 323,200 294,185 283,810 282,229 282,335 6.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.99% 1.08% 0.34% 5.52% 2.67% 1.60% 0.00% -
ROE 17.19% 4.47% 1.95% 24.14% 14.11% 7.59% -22.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 590.39 634.98 776.19 760.33 592.56 555.70 436.72 5.15%
EPS 29.40 6.80 3.00 42.00 15.80 8.88 -25.18 -
DPS 5.00 0.00 5.00 10.00 6.00 0.00 0.00 -
NAPS 1.71 1.52 1.54 1.74 1.12 1.17 1.13 7.14%
Adjusted Per Share Value based on latest NOSH - 293,561
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 414.91 380.59 420.69 375.10 282.02 263.01 206.77 12.30%
EPS 20.66 4.08 1.63 20.72 7.52 4.20 -11.92 -
DPS 3.51 0.00 2.71 4.93 2.86 0.00 0.00 -
NAPS 1.2017 0.911 0.8347 0.8584 0.5331 0.5538 0.535 14.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 1.09 1.56 2.00 1.50 0.87 0.88 -
P/RPS 0.29 0.17 0.20 0.26 0.25 0.16 0.20 6.38%
P/EPS 5.82 16.03 52.00 4.76 9.49 9.80 -3.49 -
EY 17.19 6.24 1.92 21.00 10.53 10.21 -28.61 -
DY 2.92 0.00 3.21 5.00 4.00 0.00 0.00 -
P/NAPS 1.00 0.72 1.01 1.15 1.34 0.74 0.78 4.22%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 21/08/06 15/08/05 25/08/04 29/08/03 27/08/02 28/08/01 -
Price 1.66 1.08 1.40 1.90 1.85 1.04 0.83 -
P/RPS 0.28 0.17 0.18 0.25 0.31 0.19 0.19 6.67%
P/EPS 5.65 15.88 46.67 4.52 11.71 11.71 -3.30 -
EY 17.71 6.30 2.14 22.11 8.54 8.54 -30.34 -
DY 3.01 0.00 3.57 5.26 3.24 0.00 0.00 -
P/NAPS 0.97 0.71 0.91 1.09 1.65 0.89 0.73 4.84%

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