[SSTEEL] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 71.6%
YoY- 126.3%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,296,270 4,331,842 3,222,399 2,811,042 2,353,284 2,430,494 2,398,866 4.32%
PBT 13,771 202,066 106,538 195,152 66,132 -37,191 138,418 -26.48%
Tax -6,533 8,070 -3,961 -3,359 18,823 2,322 -40,346 -21.54%
NP 7,238 210,136 102,577 191,793 84,955 -34,869 98,072 -29.35%
-
NP to SH 8,747 210,136 104,689 191,690 84,706 -30,877 98,072 -27.54%
-
Tax Rate 47.44% -3.99% 3.72% 1.72% -28.46% - 29.15% -
Total Cost 3,289,032 4,121,706 3,119,822 2,619,249 2,268,329 2,465,363 2,300,794 4.87%
-
Net Worth 833,047 881,484 757,948 734,468 661,081 516,929 579,402 4.95%
Dividend
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 41,652 83,553 52,344 31,477 20,920 8,673 30,177 4.38%
Div Payout % 476.19% 39.76% 50.00% 16.42% 24.70% 0.00% 30.77% -
Equity
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 833,047 881,484 757,948 734,468 661,081 516,929 579,402 4.95%
NOSH 416,523 417,765 418,756 419,696 418,405 346,932 301,772 4.38%
Ratio Analysis
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.22% 4.85% 3.18% 6.82% 3.61% -1.43% 4.09% -
ROE 1.05% 23.84% 13.81% 26.10% 12.81% -5.97% 16.93% -
Per Share
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 791.38 1,036.91 769.52 669.78 562.44 700.57 794.93 -0.05%
EPS 2.10 50.30 25.00 45.70 20.20 -7.40 32.50 -30.59%
DPS 10.00 20.00 12.50 7.50 5.00 2.50 10.00 0.00%
NAPS 2.00 2.11 1.81 1.75 1.58 1.49 1.92 0.54%
Adjusted Per Share Value based on latest NOSH - 419,278
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 552.77 726.44 540.39 471.40 394.64 407.59 402.28 4.32%
EPS 1.47 35.24 17.56 32.15 14.20 -5.18 16.45 -27.52%
DPS 6.98 14.01 8.78 5.28 3.51 1.45 5.06 4.38%
NAPS 1.397 1.4782 1.2711 1.2317 1.1086 0.8669 0.9716 4.96%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.80 2.12 1.32 1.80 1.46 0.82 2.15 -
P/RPS 0.23 0.20 0.17 0.27 0.26 0.12 0.27 -2.11%
P/EPS 85.71 4.21 5.28 3.94 7.21 -9.21 6.62 40.68%
EY 1.17 23.73 18.94 25.37 13.87 -10.85 15.12 -28.90%
DY 5.56 9.43 9.47 4.17 3.42 3.05 4.65 2.41%
P/NAPS 0.90 1.00 0.73 1.03 0.92 0.55 1.12 -2.87%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/08/12 18/08/11 19/02/09 19/02/08 09/02/07 21/02/06 21/02/05 -
Price 1.94 2.07 1.42 2.32 1.67 0.85 2.01 -
P/RPS 0.25 0.20 0.18 0.35 0.30 0.12 0.25 0.00%
P/EPS 92.38 4.12 5.68 5.08 8.25 -9.55 6.18 43.41%
EY 1.08 24.30 17.61 19.69 12.12 -10.47 16.17 -30.28%
DY 5.15 9.66 8.80 3.23 2.99 2.94 4.98 0.44%
P/NAPS 0.97 0.98 0.78 1.33 1.06 0.57 1.05 -1.05%

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