[SSTEEL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -43.56%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,631,080 2,474,190 2,269,492 2,508,640 2,236,790 1,681,752 1,568,352 15.00%
PBT 666,558 115,014 33,680 15,598 177,990 69,274 25,862 71.78%
Tax -65,626 8,348 -9,234 -7,056 -54,432 -24,432 -800 108.30%
NP 600,932 123,362 24,446 8,542 123,558 44,842 25,062 69.72%
-
NP to SH 597,678 123,208 24,304 9,696 123,558 44,842 25,062 69.57%
-
Tax Rate 9.85% -7.26% 27.42% 45.24% 30.58% 35.27% 3.09% -
Total Cost 3,030,148 2,350,828 2,245,046 2,500,098 2,113,232 1,636,910 1,543,290 11.89%
-
Net Worth 1,039,439 716,617 543,265 497,727 511,883 317,867 330,208 21.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 62,869 20,953 - 16,160 29,418 17,028 - -
Div Payout % 10.52% 17.01% - 166.67% 23.81% 37.97% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,039,439 716,617 543,265 497,727 511,883 317,867 330,208 21.03%
NOSH 419,129 419,074 357,411 323,200 294,185 283,810 282,229 6.80%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.55% 4.99% 1.08% 0.34% 5.52% 2.67% 1.60% -
ROE 57.50% 17.19% 4.47% 1.95% 24.14% 14.11% 7.59% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 866.34 590.39 634.98 776.19 760.33 592.56 555.70 7.67%
EPS 142.60 29.40 6.80 3.00 42.00 15.80 8.88 58.76%
DPS 15.00 5.00 0.00 5.00 10.00 6.00 0.00 -
NAPS 2.48 1.71 1.52 1.54 1.74 1.12 1.17 13.32%
Adjusted Per Share Value based on latest NOSH - 276,499
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 608.92 414.91 380.59 420.69 375.10 282.02 263.01 15.00%
EPS 100.23 20.66 4.08 1.63 20.72 7.52 4.20 69.59%
DPS 10.54 3.51 0.00 2.71 4.93 2.86 0.00 -
NAPS 1.7431 1.2017 0.911 0.8347 0.8584 0.5331 0.5538 21.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.10 1.71 1.09 1.56 2.00 1.50 0.87 -
P/RPS 0.36 0.29 0.17 0.20 0.26 0.25 0.16 14.45%
P/EPS 2.17 5.82 16.03 52.00 4.76 9.49 9.80 -22.20%
EY 46.00 17.19 6.24 1.92 21.00 10.53 10.21 28.48%
DY 4.84 2.92 0.00 3.21 5.00 4.00 0.00 -
P/NAPS 1.25 1.00 0.72 1.01 1.15 1.34 0.74 9.12%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 20/08/07 21/08/06 15/08/05 25/08/04 29/08/03 27/08/02 -
Price 2.66 1.66 1.08 1.40 1.90 1.85 1.04 -
P/RPS 0.31 0.28 0.17 0.18 0.25 0.31 0.19 8.49%
P/EPS 1.87 5.65 15.88 46.67 4.52 11.71 11.71 -26.32%
EY 53.61 17.71 6.30 2.14 22.11 8.54 8.54 35.78%
DY 5.64 3.01 0.00 3.57 5.26 3.24 0.00 -
P/NAPS 1.07 0.97 0.71 0.91 1.09 1.65 0.89 3.11%

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