[SSTEEL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 40.32%
YoY- -126.15%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,793,312 3,325,692 2,883,238 1,764,002 3,631,080 2,474,190 2,269,492 3.24%
PBT -2,860 21,830 118,209 -190,688 666,558 115,014 33,680 -
Tax 2,414 -3,182 7,973 34,388 -65,626 8,348 -9,234 -
NP -446 18,648 126,183 -156,300 600,932 123,362 24,446 -
-
NP to SH -604 21,050 126,183 -156,300 597,678 123,208 24,304 -
-
Tax Rate - 14.58% -6.74% - 9.85% -7.26% 27.42% -
Total Cost 2,793,758 3,307,044 2,757,055 1,920,302 3,030,148 2,350,828 2,245,046 3.41%
-
Net Worth 610,039 873,196 829,792 680,661 1,039,439 716,617 543,265 1.79%
Dividend
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12,079 42,100 45,718 21,008 62,869 20,953 - -
Div Payout % 0.00% 200.00% 36.23% 0.00% 10.52% 17.01% - -
Equity
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 610,039 873,196 829,792 680,661 1,039,439 716,617 543,265 1.79%
NOSH 301,999 421,000 419,086 420,161 419,129 419,074 357,411 -2.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.02% 0.56% 4.38% -8.86% 16.55% 4.99% 1.08% -
ROE -0.10% 2.41% 15.21% -22.96% 57.50% 17.19% 4.47% -
Per Share
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 924.94 789.95 687.98 419.84 866.34 590.39 634.98 5.94%
EPS -0.20 5.00 30.11 -37.20 142.60 29.40 6.80 -
DPS 4.00 10.00 10.91 5.00 15.00 5.00 0.00 -
NAPS 2.02 2.0741 1.98 1.62 2.48 1.71 1.52 4.46%
Adjusted Per Share Value based on latest NOSH - 422,500
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 468.43 557.71 483.51 295.82 608.92 414.91 380.59 3.24%
EPS -0.10 3.53 21.16 -26.21 100.23 20.66 4.08 -
DPS 2.03 7.06 7.67 3.52 10.54 3.51 0.00 -
NAPS 1.023 1.4643 1.3915 1.1414 1.7431 1.2017 0.911 1.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.30 1.90 2.13 1.73 3.10 1.71 1.09 -
P/RPS 0.14 0.24 0.00 0.41 0.36 0.29 0.17 -2.93%
P/EPS -650.00 38.00 0.00 -4.65 2.17 5.82 16.03 -
EY -0.15 2.63 0.00 -21.50 46.00 17.19 6.24 -
DY 3.08 5.26 0.00 2.89 4.84 2.92 0.00 -
P/NAPS 0.64 0.92 2.13 1.07 1.25 1.00 0.72 -1.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/01/13 31/01/12 17/01/11 06/08/09 18/08/08 20/08/07 21/08/06 -
Price 1.38 2.00 2.21 1.82 2.66 1.66 1.08 -
P/RPS 0.15 0.25 0.00 0.43 0.31 0.28 0.17 -1.90%
P/EPS -690.00 40.00 0.00 -4.89 1.87 5.65 15.88 -
EY -0.14 2.50 0.00 -20.44 53.61 17.71 6.30 -
DY 2.90 5.00 0.00 2.75 5.64 3.01 0.00 -
P/NAPS 0.68 0.96 2.21 1.12 1.07 0.97 0.71 -0.66%

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