[SSTEEL] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.88%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,815,540 1,237,095 1,134,746 1,254,320 1,118,395 840,876 784,176 15.00%
PBT 333,279 57,507 16,840 7,799 88,995 34,637 12,931 71.78%
Tax -32,813 4,174 -4,617 -3,528 -27,216 -12,216 -400 108.30%
NP 300,466 61,681 12,223 4,271 61,779 22,421 12,531 69.72%
-
NP to SH 298,839 61,604 12,152 4,848 61,779 22,421 12,531 69.57%
-
Tax Rate 9.85% -7.26% 27.42% 45.24% 30.58% 35.27% 3.09% -
Total Cost 1,515,074 1,175,414 1,122,523 1,250,049 1,056,616 818,455 771,645 11.89%
-
Net Worth 1,039,439 716,617 543,265 497,727 511,883 317,867 330,208 21.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 31,434 10,476 - 8,080 14,709 8,514 - -
Div Payout % 10.52% 17.01% - 166.67% 23.81% 37.97% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,039,439 716,617 543,265 497,727 511,883 317,867 330,208 21.03%
NOSH 419,129 419,074 357,411 323,200 294,185 283,810 282,229 6.80%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.55% 4.99% 1.08% 0.34% 5.52% 2.67% 1.60% -
ROE 28.75% 8.60% 2.24% 0.97% 12.07% 7.05% 3.79% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 433.17 295.20 317.49 388.09 380.17 296.28 277.85 7.67%
EPS 71.30 14.70 3.40 1.50 21.00 7.90 4.44 58.76%
DPS 7.50 2.50 0.00 2.50 5.00 3.00 0.00 -
NAPS 2.48 1.71 1.52 1.54 1.74 1.12 1.17 13.32%
Adjusted Per Share Value based on latest NOSH - 276,499
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 304.46 207.46 190.29 210.35 187.55 141.01 131.50 15.00%
EPS 50.11 10.33 2.04 0.81 10.36 3.76 2.10 69.59%
DPS 5.27 1.76 0.00 1.35 2.47 1.43 0.00 -
NAPS 1.7431 1.2017 0.911 0.8347 0.8584 0.5331 0.5538 21.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.10 1.71 1.09 1.56 2.00 1.50 0.87 -
P/RPS 0.72 0.58 0.34 0.40 0.53 0.51 0.31 15.06%
P/EPS 4.35 11.63 32.06 104.00 9.52 18.99 19.59 -22.16%
EY 23.00 8.60 3.12 0.96 10.50 5.27 5.10 28.50%
DY 2.42 1.46 0.00 1.60 2.50 2.00 0.00 -
P/NAPS 1.25 1.00 0.72 1.01 1.15 1.34 0.74 9.12%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 20/08/07 21/08/06 15/08/05 25/08/04 29/08/03 27/08/02 -
Price 2.66 1.66 1.08 1.40 1.90 1.85 1.04 -
P/RPS 0.61 0.56 0.34 0.36 0.50 0.62 0.37 8.68%
P/EPS 3.73 11.29 31.76 93.33 9.05 23.42 23.42 -26.35%
EY 26.80 8.86 3.15 1.07 11.05 4.27 4.27 35.77%
DY 2.82 1.51 0.00 1.79 2.63 1.62 0.00 -
P/NAPS 1.07 0.97 0.71 0.91 1.09 1.65 0.89 3.11%

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