[SSTEEL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.04%
YoY- 200.71%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,829,528 2,356,621 2,510,041 2,457,058 1,845,100 1,533,516 1,379,821 12.70%
PBT 149,774 64,601 -16,225 164,956 63,534 34,342 -63,476 -
Tax -764 27,329 -4,130 -43,920 -23,284 -20,238 63,476 -
NP 149,010 91,930 -20,356 121,036 40,250 14,104 0 -
-
NP to SH 148,944 91,409 -16,761 121,036 40,250 14,104 -61,192 -
-
Tax Rate 0.51% -42.30% - 26.63% 36.65% 58.93% - -
Total Cost 2,680,517 2,264,690 2,530,397 2,336,022 1,804,849 1,519,412 1,379,821 11.69%
-
Net Worth 772,716 609,395 485,852 543,467 420,374 282,425 307,842 16.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 41,995 - 11,325 19,907 11,285 - - -
Div Payout % 28.20% - 0.00% 16.45% 28.04% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 772,716 609,395 485,852 543,467 420,374 282,425 307,842 16.56%
NOSH 419,954 362,735 339,756 298,608 282,130 282,425 282,424 6.83%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.27% 3.90% -0.81% 4.93% 2.18% 0.92% 0.00% -
ROE 19.28% 15.00% -3.45% 22.27% 9.57% 4.99% -19.88% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 673.77 649.68 738.78 822.84 653.99 542.98 488.56 5.50%
EPS 35.47 25.20 -4.93 40.53 14.27 4.93 -21.67 -
DPS 10.00 0.00 3.33 6.67 4.00 0.00 0.00 -
NAPS 1.84 1.68 1.43 1.82 1.49 1.00 1.09 9.11%
Adjusted Per Share Value based on latest NOSH - 298,948
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 474.50 395.20 420.93 412.04 309.42 257.17 231.39 12.70%
EPS 24.98 15.33 -2.81 20.30 6.75 2.37 -10.26 -
DPS 7.04 0.00 1.90 3.34 1.89 0.00 0.00 -
NAPS 1.2958 1.0219 0.8148 0.9114 0.705 0.4736 0.5162 16.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.72 1.15 1.28 1.90 1.78 1.22 0.66 -
P/RPS 0.26 0.18 0.17 0.23 0.27 0.22 0.14 10.86%
P/EPS 4.85 4.56 -25.95 4.69 12.48 24.43 -3.05 -
EY 20.62 21.91 -3.85 21.33 8.01 4.09 -32.83 -
DY 5.81 0.00 2.60 3.51 2.25 0.00 0.00 -
P/NAPS 0.93 0.68 0.90 1.04 1.19 1.22 0.61 7.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 29/11/01 -
Price 1.70 1.12 1.13 2.07 1.70 1.09 0.84 -
P/RPS 0.25 0.17 0.15 0.25 0.26 0.20 0.17 6.63%
P/EPS 4.79 4.44 -22.91 5.11 11.92 21.83 -3.88 -
EY 20.86 22.50 -4.37 19.58 8.39 4.58 -25.79 -
DY 5.88 0.00 2.95 3.22 2.35 0.00 0.00 -
P/NAPS 0.92 0.67 0.79 1.14 1.14 1.09 0.77 3.00%

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