[SSTEEL] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 276.11%
YoY- 645.36%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,939,322 3,645,305 2,829,528 2,356,621 2,510,041 2,457,058 1,845,100 6.40%
PBT 136,401 542,016 149,774 64,601 -16,225 164,956 63,534 10.71%
Tax 1,241 -54,240 -764 27,329 -4,130 -43,920 -23,284 -
NP 137,642 487,776 149,010 91,930 -20,356 121,036 40,250 17.80%
-
NP to SH 137,642 486,048 148,944 91,409 -16,761 121,036 40,250 17.80%
-
Tax Rate -0.91% 10.01% 0.51% -42.30% - 26.63% 36.65% -
Total Cost 2,801,679 3,157,529 2,680,517 2,264,690 2,530,397 2,336,022 1,804,849 6.03%
-
Net Worth 876,288 1,069,697 772,716 609,395 485,852 543,467 420,374 10.28%
Dividend
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 71,876 69,914 41,995 - 11,325 19,907 11,285 27.98%
Div Payout % 52.22% 14.38% 28.20% - 0.00% 16.45% 28.04% -
Equity
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 876,288 1,069,697 772,716 609,395 485,852 543,467 420,374 10.28%
NOSH 419,276 419,489 419,954 362,735 339,756 298,608 282,130 5.42%
Ratio Analysis
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.68% 13.38% 5.27% 3.90% -0.81% 4.93% 2.18% -
ROE 15.71% 45.44% 19.28% 15.00% -3.45% 22.27% 9.57% -
Per Share
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 701.05 868.99 673.77 649.68 738.78 822.84 653.99 0.93%
EPS 32.83 115.87 35.47 25.20 -4.93 40.53 14.27 11.74%
DPS 17.14 16.67 10.00 0.00 3.33 6.67 4.00 21.39%
NAPS 2.09 2.55 1.84 1.68 1.43 1.82 1.49 4.61%
Adjusted Per Share Value based on latest NOSH - 361,570
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 492.92 611.31 474.50 395.20 420.93 412.04 309.42 6.40%
EPS 23.08 81.51 24.98 15.33 -2.81 20.30 6.75 17.80%
DPS 12.05 11.72 7.04 0.00 1.90 3.34 1.89 28.00%
NAPS 1.4695 1.7939 1.2958 1.0219 0.8148 0.9114 0.705 10.28%
Price Multiplier on Financial Quarter End Date
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/11 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.32 1.93 1.72 1.15 1.28 1.90 1.78 -
P/RPS 0.33 0.22 0.26 0.18 0.17 0.23 0.27 2.71%
P/EPS 7.07 1.67 4.85 4.56 -25.95 4.69 12.48 -7.29%
EY 14.15 60.03 20.62 21.91 -3.85 21.33 8.01 7.87%
DY 7.39 8.64 5.81 0.00 2.60 3.51 2.25 17.17%
P/NAPS 1.11 0.76 0.93 0.68 0.90 1.04 1.19 -0.92%
Price Multiplier on Announcement Date
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/05/11 07/11/08 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 -
Price 2.18 1.38 1.70 1.12 1.13 2.07 1.70 -
P/RPS 0.31 0.16 0.25 0.17 0.15 0.25 0.26 2.37%
P/EPS 6.64 1.19 4.79 4.44 -22.91 5.11 11.92 -7.50%
EY 15.06 83.96 20.86 22.50 -4.37 19.58 8.39 8.10%
DY 7.86 12.08 5.88 0.00 2.95 3.22 2.35 17.45%
P/NAPS 1.04 0.54 0.92 0.67 0.79 1.14 1.14 -1.21%

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