[SSTEEL] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -139.57%
YoY- -158.81%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,343,000 2,369,740 2,442,948 2,711,808 2,816,452 2,936,016 2,898,937 -3.48%
PBT 132,388 -226,332 -114,920 -16,952 34,428 69,304 154,378 -2.52%
Tax -53,668 19,692 29,260 972 -5,964 -6,996 -15,124 23.47%
NP 78,720 -206,640 -85,660 -15,980 28,464 62,308 139,254 -9.06%
-
NP to SH 77,212 -207,640 -86,656 -16,688 28,376 64,200 139,254 -9.35%
-
Tax Rate 40.54% - - - 17.32% 10.09% 9.80% -
Total Cost 2,264,280 2,576,380 2,528,608 2,727,788 2,787,988 2,873,708 2,759,683 -3.24%
-
Net Worth 704,979 863,768 837,396 851,087 834,588 895,421 831,743 -2.71%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 33,376 33,383 84,473 63,010 -
Div Payout % - - - 0.00% 117.65% 131.58% 45.25% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 704,979 863,768 837,396 851,087 834,588 895,421 831,743 -2.71%
NOSH 419,630 419,305 416,615 417,200 417,294 422,368 420,072 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.36% -8.72% -3.51% -0.59% 1.01% 2.12% 4.80% -
ROE 10.95% -24.04% -10.35% -1.96% 3.40% 7.17% 16.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 558.35 565.16 586.38 650.00 674.93 695.13 690.10 -3.46%
EPS 18.40 -49.52 -20.80 -4.00 6.80 15.20 33.15 -9.33%
DPS 0.00 0.00 0.00 8.00 8.00 20.00 15.00 -
NAPS 1.68 2.06 2.01 2.04 2.00 2.12 1.98 -2.69%
Adjusted Per Share Value based on latest NOSH - 417,200
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 392.91 397.40 409.68 454.76 472.31 492.36 486.14 -3.48%
EPS 12.95 -34.82 -14.53 -2.80 4.76 10.77 23.35 -9.34%
DPS 0.00 0.00 0.00 5.60 5.60 14.17 10.57 -
NAPS 1.1822 1.4485 1.4043 1.4272 1.3996 1.5016 1.3948 -2.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.31 0.875 1.48 1.66 1.68 1.98 2.39 -
P/RPS 0.23 0.15 0.25 0.26 0.25 0.28 0.00 -
P/EPS 7.12 -1.77 -7.12 -41.50 24.71 13.03 0.00 -
EY 14.05 -56.59 -14.05 -2.41 4.05 7.68 0.00 -
DY 0.00 0.00 0.00 4.82 4.76 10.10 0.00 -
P/NAPS 0.78 0.42 0.74 0.81 0.84 0.93 2.39 -17.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 11/11/15 21/11/14 28/11/13 19/11/12 15/11/11 15/11/10 -
Price 1.22 0.92 1.40 1.68 1.68 1.96 2.21 -
P/RPS 0.22 0.16 0.24 0.26 0.25 0.28 0.00 -
P/EPS 6.63 -1.86 -6.73 -42.00 24.71 12.89 0.00 -
EY 15.08 -53.83 -14.86 -2.38 4.05 7.76 0.00 -
DY 0.00 0.00 0.00 4.76 4.76 10.20 0.00 -
P/NAPS 0.73 0.45 0.70 0.82 0.84 0.92 2.21 -16.84%

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