[SSTEEL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 358.19%
YoY- 406.95%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,642,969 882,001 1,815,540 1,237,095 1,134,746 1,254,320 1,118,395 14.13%
PBT 108,359 -95,344 333,279 57,507 16,840 7,799 88,995 3.07%
Tax 7,309 17,194 -32,813 4,174 -4,617 -3,528 -27,216 -
NP 115,668 -78,150 300,466 61,681 12,223 4,271 61,779 10.11%
-
NP to SH 115,668 -78,150 298,839 61,604 12,152 4,848 61,779 10.11%
-
Tax Rate -6.75% - 9.85% -7.26% 27.42% 45.24% 30.58% -
Total Cost 2,527,301 960,151 1,515,074 1,175,414 1,122,523 1,250,049 1,056,616 14.34%
-
Net Worth 829,792 680,661 1,039,439 716,617 543,265 497,727 511,883 7.70%
Dividend
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 41,908 10,504 31,434 10,476 - 8,080 14,709 17.45%
Div Payout % 36.23% 0.00% 10.52% 17.01% - 166.67% 23.81% -
Equity
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 829,792 680,661 1,039,439 716,617 543,265 497,727 511,883 7.70%
NOSH 419,086 420,161 419,129 419,074 357,411 323,200 294,185 5.58%
Ratio Analysis
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.38% -8.86% 16.55% 4.99% 1.08% 0.34% 5.52% -
ROE 13.94% -11.48% 28.75% 8.60% 2.24% 0.97% 12.07% -
Per Share
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 630.65 209.92 433.17 295.20 317.49 388.09 380.17 8.08%
EPS 27.60 -18.60 71.30 14.70 3.40 1.50 21.00 4.28%
DPS 10.00 2.50 7.50 2.50 0.00 2.50 5.00 11.24%
NAPS 1.98 1.62 2.48 1.71 1.52 1.54 1.74 2.00%
Adjusted Per Share Value based on latest NOSH - 418,773
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 443.22 147.91 304.46 207.46 190.29 210.35 187.55 14.13%
EPS 19.40 -13.11 50.11 10.33 2.04 0.81 10.36 10.12%
DPS 7.03 1.76 5.27 1.76 0.00 1.35 2.47 17.43%
NAPS 1.3915 1.1414 1.7431 1.2017 0.911 0.8347 0.8584 7.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.13 1.73 3.10 1.71 1.09 1.56 2.00 -
P/RPS 0.00 0.82 0.72 0.58 0.34 0.40 0.53 -
P/EPS 0.00 -9.30 4.35 11.63 32.06 104.00 9.52 -
EY 0.00 -10.75 23.00 8.60 3.12 0.96 10.50 -
DY 0.00 1.45 2.42 1.46 0.00 1.60 2.50 -
P/NAPS 2.13 1.07 1.25 1.00 0.72 1.01 1.15 9.93%
Price Multiplier on Announcement Date
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/01/11 06/08/09 18/08/08 20/08/07 21/08/06 15/08/05 25/08/04 -
Price 2.21 1.82 2.66 1.66 1.08 1.40 1.90 -
P/RPS 0.00 0.87 0.61 0.56 0.34 0.36 0.50 -
P/EPS 0.00 -9.78 3.73 11.29 31.76 93.33 9.05 -
EY 0.00 -10.22 26.80 8.86 3.15 1.07 11.05 -
DY 0.00 1.37 2.82 1.51 0.00 1.79 2.63 -
P/NAPS 2.21 1.12 1.07 0.97 0.71 0.91 1.09 11.47%

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