[SSTEEL] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -359.3%
YoY- -113.85%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,733,979 2,122,146 1,767,466 1,882,531 1,842,794 1,383,825 1,150,137 15.50%
PBT 406,512 112,331 48,451 -12,169 123,717 47,651 25,757 58.31%
Tax -40,680 -573 20,497 -3,098 -32,940 -17,463 -15,179 17.83%
NP 365,832 111,758 68,948 -15,267 90,777 30,188 10,578 80.40%
-
NP to SH 364,536 111,708 68,557 -12,571 90,777 30,188 10,578 80.29%
-
Tax Rate 10.01% 0.51% -42.30% - 26.63% 36.65% 58.93% -
Total Cost 2,368,147 2,010,388 1,698,518 1,897,798 1,752,017 1,353,637 1,139,559 12.95%
-
Net Worth 1,069,697 772,716 609,395 485,852 543,467 420,374 282,425 24.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 52,436 31,496 - 8,493 14,930 8,463 - -
Div Payout % 14.38% 28.20% - 0.00% 16.45% 28.04% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,069,697 772,716 609,395 485,852 543,467 420,374 282,425 24.82%
NOSH 419,489 419,954 362,735 339,756 298,608 282,130 282,425 6.80%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.38% 5.27% 3.90% -0.81% 4.93% 2.18% 0.92% -
ROE 34.08% 14.46% 11.25% -2.59% 16.70% 7.18% 3.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 651.74 505.33 487.26 554.08 617.13 490.49 407.24 8.14%
EPS 86.90 26.60 18.90 -3.70 30.40 10.70 3.70 69.14%
DPS 12.50 7.50 0.00 2.50 5.00 3.00 0.00 -
NAPS 2.55 1.84 1.68 1.43 1.82 1.49 1.00 16.86%
Adjusted Per Share Value based on latest NOSH - 355,489
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 458.48 355.88 296.40 315.69 309.03 232.06 192.87 15.50%
EPS 61.13 18.73 11.50 -2.11 15.22 5.06 1.77 80.36%
DPS 8.79 5.28 0.00 1.42 2.50 1.42 0.00 -
NAPS 1.7939 1.2958 1.0219 0.8148 0.9114 0.705 0.4736 24.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.93 1.72 1.15 1.28 1.90 1.78 1.22 -
P/RPS 0.30 0.34 0.24 0.23 0.31 0.36 0.30 0.00%
P/EPS 2.22 6.47 6.08 -34.59 6.25 16.64 32.57 -36.06%
EY 45.03 15.47 16.43 -2.89 16.00 6.01 3.07 56.39%
DY 6.48 4.36 0.00 1.95 2.63 1.69 0.00 -
P/NAPS 0.76 0.93 0.68 0.90 1.04 1.19 1.22 -7.57%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 -
Price 1.38 1.70 1.12 1.13 2.07 1.70 1.09 -
P/RPS 0.21 0.34 0.23 0.20 0.34 0.35 0.27 -4.09%
P/EPS 1.59 6.39 5.93 -30.54 6.81 15.89 29.10 -38.37%
EY 62.97 15.65 16.88 -3.27 14.69 6.29 3.44 62.26%
DY 9.06 4.41 0.00 2.21 2.42 1.76 0.00 -
P/NAPS 0.54 0.92 0.67 0.79 1.14 1.14 1.09 -11.03%

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