[SSTEEL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.89%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,376,145 2,939,322 3,645,305 2,829,528 2,356,621 2,510,041 2,457,058 4.32%
PBT -24,548 136,401 542,016 149,774 64,601 -16,225 164,956 -
Tax 2,826 1,241 -54,240 -764 27,329 -4,130 -43,920 -
NP -21,721 137,642 487,776 149,010 91,930 -20,356 121,036 -
-
NP to SH -19,506 137,642 486,048 148,944 91,409 -16,761 121,036 -
-
Tax Rate - -0.91% 10.01% 0.51% -42.30% - 26.63% -
Total Cost 3,397,866 2,801,679 3,157,529 2,680,517 2,264,690 2,530,397 2,336,022 5.12%
-
Net Worth 843,482 876,288 1,069,697 772,716 609,395 485,852 543,467 6.03%
Dividend
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 55,733 71,876 69,914 41,995 - 11,325 19,907 14.70%
Div Payout % 0.00% 52.22% 14.38% 28.20% - 0.00% 16.45% -
Equity
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 843,482 876,288 1,069,697 772,716 609,395 485,852 543,467 6.03%
NOSH 417,999 419,276 419,489 419,954 362,735 339,756 298,608 4.58%
Ratio Analysis
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.64% 4.68% 13.38% 5.27% 3.90% -0.81% 4.93% -
ROE -2.31% 15.71% 45.44% 19.28% 15.00% -3.45% 22.27% -
Per Share
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 807.69 701.05 868.99 673.77 649.68 738.78 822.84 -0.24%
EPS -4.67 32.83 115.87 35.47 25.20 -4.93 40.53 -
DPS 13.33 17.14 16.67 10.00 0.00 3.33 6.67 9.66%
NAPS 2.0179 2.09 2.55 1.84 1.68 1.43 1.82 1.38%
Adjusted Per Share Value based on latest NOSH - 421,042
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 566.17 492.92 611.31 474.50 395.20 420.93 412.04 4.32%
EPS -3.27 23.08 81.51 24.98 15.33 -2.81 20.30 -
DPS 9.35 12.05 11.72 7.04 0.00 1.90 3.34 14.70%
NAPS 1.4145 1.4695 1.7939 1.2958 1.0219 0.8148 0.9114 6.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/03/12 31/03/11 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.89 2.32 1.93 1.72 1.15 1.28 1.90 -
P/RPS 0.23 0.33 0.22 0.26 0.18 0.17 0.23 0.00%
P/EPS -40.50 7.07 1.67 4.85 4.56 -25.95 4.69 -
EY -2.47 14.15 60.03 20.62 21.91 -3.85 21.33 -
DY 7.05 7.39 8.64 5.81 0.00 2.60 3.51 9.73%
P/NAPS 0.94 1.11 0.76 0.93 0.68 0.90 1.04 -1.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/05/12 18/05/11 07/11/08 15/11/07 09/11/06 08/11/05 10/11/04 -
Price 1.82 2.18 1.38 1.70 1.12 1.13 2.07 -
P/RPS 0.23 0.31 0.16 0.25 0.17 0.15 0.25 -1.10%
P/EPS -39.00 6.64 1.19 4.79 4.44 -22.91 5.11 -
EY -2.56 15.06 83.96 20.86 22.50 -4.37 19.58 -
DY 7.33 7.86 12.08 5.88 0.00 2.95 3.22 11.58%
P/NAPS 0.90 1.04 0.54 0.92 0.67 0.79 1.14 -3.10%

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