[SSTEEL] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 99.58%
YoY- 175.54%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,237,095 1,134,746 1,254,320 1,118,395 840,876 784,176 616,506 12.30%
PBT 57,507 16,840 7,799 88,995 34,637 12,931 -36,744 -
Tax 4,174 -4,617 -3,528 -27,216 -12,216 -400 36,744 -30.39%
NP 61,681 12,223 4,271 61,779 22,421 12,531 0 -
-
NP to SH 61,604 12,152 4,848 61,779 22,421 12,531 -35,546 -
-
Tax Rate -7.26% 27.42% 45.24% 30.58% 35.27% 3.09% - -
Total Cost 1,175,414 1,122,523 1,250,049 1,056,616 818,455 771,645 616,506 11.34%
-
Net Worth 716,617 543,265 497,727 511,883 317,867 330,208 319,038 14.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,476 - 8,080 14,709 8,514 - - -
Div Payout % 17.01% - 166.67% 23.81% 37.97% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 716,617 543,265 497,727 511,883 317,867 330,208 319,038 14.43%
NOSH 419,074 357,411 323,200 294,185 283,810 282,229 282,335 6.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.99% 1.08% 0.34% 5.52% 2.67% 1.60% 0.00% -
ROE 8.60% 2.24% 0.97% 12.07% 7.05% 3.79% -11.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 295.20 317.49 388.09 380.17 296.28 277.85 218.36 5.15%
EPS 14.70 3.40 1.50 21.00 7.90 4.44 -12.59 -
DPS 2.50 0.00 2.50 5.00 3.00 0.00 0.00 -
NAPS 1.71 1.52 1.54 1.74 1.12 1.17 1.13 7.14%
Adjusted Per Share Value based on latest NOSH - 293,561
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 207.46 190.29 210.35 187.55 141.01 131.50 103.39 12.30%
EPS 10.33 2.04 0.81 10.36 3.76 2.10 -5.96 -
DPS 1.76 0.00 1.35 2.47 1.43 0.00 0.00 -
NAPS 1.2017 0.911 0.8347 0.8584 0.5331 0.5538 0.535 14.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 1.09 1.56 2.00 1.50 0.87 0.88 -
P/RPS 0.58 0.34 0.40 0.53 0.51 0.31 0.40 6.38%
P/EPS 11.63 32.06 104.00 9.52 18.99 19.59 -6.99 -
EY 8.60 3.12 0.96 10.50 5.27 5.10 -14.31 -
DY 1.46 0.00 1.60 2.50 2.00 0.00 0.00 -
P/NAPS 1.00 0.72 1.01 1.15 1.34 0.74 0.78 4.22%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 21/08/06 15/08/05 25/08/04 29/08/03 27/08/02 28/08/01 -
Price 1.66 1.08 1.40 1.90 1.85 1.04 0.83 -
P/RPS 0.56 0.34 0.36 0.50 0.62 0.37 0.38 6.67%
P/EPS 11.29 31.76 93.33 9.05 23.42 23.42 -6.59 -
EY 8.86 3.15 1.07 11.05 4.27 4.27 -15.17 -
DY 1.51 0.00 1.79 2.63 1.62 0.00 0.00 -
P/NAPS 0.97 0.71 0.91 1.09 1.65 0.89 0.73 4.84%

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