[SSTEEL] YoY Quarter Result on 30-Sep-2008 [#3]

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Quarter Result
Revenue	724,989	869,263	786,240	918,439	885,051	632,720	628,211	1.92%
YoY %	-16.60%	10.56%	-14.39%	3.77%	39.88%	0.72%	-	-
Horiz. %	115.41%	138.37%	125.16%	146.20%	140.88%	100.72%	100.00%	-
PBT	25,313	-29,326	50,776	73,233	54,824	31,611	-19,968	-
YoY %	186.32%	-157.76%	-30.67%	33.58%	73.43%	258.31%	-	-
Horiz. %	-126.77%	146.86%	-254.29%	-366.75%	-274.56%	-158.31%	100.00%	-
Tax	-6,468	3,711	-5,861	-7,867	-4,747	25,114	430	-
YoY %	-274.29%	163.32%	25.50%	-65.73%	-118.90%	5,740.47%	-	-
Horiz. %	-1,504.19%	863.02%	-1,363.02%	-1,829.53%	-1,103.95%	5,840.47%	100.00%	-
NP	18,845	-25,615	44,915	65,366	50,077	56,725	-19,538	-
YoY %	173.57%	-157.03%	-31.29%	30.53%	-11.72%	390.33%	-	-
Horiz. %	-96.45%	131.10%	-229.89%	-334.56%	-256.31%	-290.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,257	-25,155	44,915	65,697	50,104	56,405	-17,419	-
YoY %	172.58%	-156.01%	-31.63%	31.12%	-11.17%	423.81%	-	-
Horiz. %	-104.81%	144.41%	-257.85%	-377.16%	-287.64%	-323.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.55%	-	11.54%	10.74%	8.66%	-79.45%	-	-
YoY %	0.00%	-	7.45%	24.02%	110.90%	0.00%	-	-
Horiz. %	-32.16%	-	-14.52%	-13.52%	-10.90%	100.00%	-	-
Total Cost	706,144	894,878	741,325	853,073	834,974	575,995	647,749	1.15%
YoY %	-21.09%	20.71%	-13.10%	2.17%	44.96%	-11.08%	-	-
Horiz. %	109.02%	138.15%	114.45%	131.70%	128.90%	88.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	858,908	846,004	877,311	1,067,053	774,717	607,438	508,350	7.23%
YoY %	1.53%	-3.57%	-17.78%	37.73%	27.54%	19.49%	-	-
Horiz. %	168.96%	166.42%	172.58%	209.91%	152.40%	119.49%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	20,746	20,962	41,976	20,922	21,052	-	-	-
YoY %	-1.03%	-50.06%	100.63%	-0.62%	0.00%	-	-	-
Horiz. %	98.55%	99.57%	199.39%	99.38%	100.00%	-	-	-
Div Payout %	113.64%	0.00%	93.46%	31.85%	42.02%	-	-	-
YoY %	0.00%	0.00%	193.44%	-24.20%	0.00%	-	-	-
Horiz. %	270.44%	0.00%	222.42%	75.80%	100.00%	-	-	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	858,908	846,004	877,311	1,067,053	774,717	607,438	508,350	7.23%
YoY %	1.53%	-3.57%	-17.78%	37.73%	27.54%	19.49%	-	-
Horiz. %	168.96%	166.42%	172.58%	209.91%	152.40%	119.49%	100.00%	-
NOSH	414,931	419,250	419,766	418,452	421,042	361,570	355,489	2.08%
YoY %	-1.03%	-0.12%	0.31%	-0.62%	16.45%	1.71%	-	-
Horiz. %	116.72%	117.94%	118.08%	117.71%	118.44%	101.71%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	2.60%	-2.95%	5.71%	7.12%	5.66%	8.97%	-3.11%	-
YoY %	188.14%	-151.66%	-19.80%	25.80%	-36.90%	388.42%	-	-
Horiz. %	-83.60%	94.86%	-183.60%	-228.94%	-181.99%	-288.42%	100.00%	-
ROE	2.13%	-2.97%	5.12%	6.16%	6.47%	9.29%	-3.43%	-
YoY %	171.72%	-158.01%	-16.88%	-4.79%	-30.36%	370.85%	-	-
Horiz. %	-62.10%	86.59%	-149.27%	-179.59%	-188.63%	-270.85%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	174.72	207.34	187.30	219.48	210.20	174.99	176.72	-0.15%
YoY %	-15.73%	10.70%	-14.66%	4.41%	20.12%	-0.98%	-	-
Horiz. %	98.87%	117.33%	105.99%	124.20%	118.95%	99.02%	100.00%	-
EPS	4.40	-6.00	10.70	15.70	11.90	15.60	-4.90	-
YoY %	173.33%	-156.07%	-31.85%	31.93%	-23.72%	418.37%	-	-
Horiz. %	-89.80%	122.45%	-218.37%	-320.41%	-242.86%	-318.37%	100.00%	-
DPS	5.00	5.00	10.00	5.00	5.00	0.00	0.00	-
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	100.00%	100.00%	-	-	-
NAPS	2.07	2.0179	2.09	2.55	1.84	1.68	1.43	5.05%
YoY %	2.58%	-3.45%	-18.04%	38.59%	9.52%	17.48%	-	-
Horiz. %	144.76%	141.11%	146.15%	178.32%	128.67%	117.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 418,452
RPS	121.58	145.77	131.85	154.02	148.42	106.11	105.35	1.92%
YoY %	-16.59%	10.56%	-14.39%	3.77%	39.87%	0.72%	-	-
Horiz. %	115.41%	138.37%	125.15%	146.20%	140.88%	100.72%	100.00%	-
EPS	3.06	-4.22	7.53	11.02	8.40	9.46	-2.92	-
YoY %	172.51%	-156.04%	-31.67%	31.19%	-11.21%	423.97%	-	-
Horiz. %	-104.79%	144.52%	-257.88%	-377.40%	-287.67%	-323.97%	100.00%	-
DPS	3.48	3.52	7.04	3.51	3.53	0.00	0.00	-
YoY %	-1.14%	-50.00%	100.57%	-0.57%	0.00%	0.00%	-	-
Horiz. %	98.58%	99.72%	199.43%	99.43%	100.00%	-	-	-
NAPS	1.4404	1.4187	1.4712	1.7894	1.2992	1.0187	0.8525	7.23%
YoY %	1.53%	-3.57%	-17.78%	37.73%	27.54%	19.50%	-	-
Horiz. %	168.96%	166.42%	172.57%	209.90%	152.40%	119.50%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.35	1.89	2.32	1.93	1.72	1.15	1.28	-
P/RPS	0.77	0.91	1.24	0.88	0.82	0.66	0.72	0.89%
YoY %	-15.38%	-26.61%	40.91%	7.32%	24.24%	-8.33%	-	-
Horiz. %	106.94%	126.39%	172.22%	122.22%	113.89%	91.67%	100.00%	-
P/EPS	30.68	-31.50	21.68	12.29	14.45	7.37	-26.12	-
YoY %	197.40%	-245.30%	76.40%	-14.95%	96.07%	128.22%	-	-
Horiz. %	-117.46%	120.60%	-83.00%	-47.05%	-55.32%	-28.22%	100.00%	-
EY	3.26	-3.17	4.61	8.13	6.92	13.57	-3.83	-
YoY %	202.84%	-168.76%	-43.30%	17.49%	-49.01%	454.31%	-	-
Horiz. %	-85.12%	82.77%	-120.37%	-212.27%	-180.68%	-354.31%	100.00%	-
DY	3.70	2.65	4.31	2.59	2.91	0.00	0.00	-
YoY %	39.62%	-38.52%	66.41%	-11.00%	0.00%	0.00%	-	-
Horiz. %	127.15%	91.07%	148.11%	89.00%	100.00%	-	-	-
P/NAPS	0.65	0.94	1.11	0.76	0.93	0.68	0.90	-4.24%
YoY %	-30.85%	-15.32%	46.05%	-18.28%	36.76%	-24.44%	-	-
Horiz. %	72.22%	104.44%	123.33%	84.44%	103.33%	75.56%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/04/13	15/05/12	18/05/11	07/11/08	15/11/07	09/11/06	08/11/05	-
Price	1.38	1.82	2.18	1.38	1.70	1.12	1.13	-
P/RPS	0.79	0.88	1.16	0.63	0.81	0.64	0.64	2.84%
YoY %	-10.23%	-24.14%	84.13%	-22.22%	26.56%	0.00%	-	-
Horiz. %	123.44%	137.50%	181.25%	98.44%	126.56%	100.00%	100.00%	-
P/EPS	31.36	-30.33	20.37	8.79	14.29	7.18	-23.06	-
YoY %	203.40%	-248.90%	131.74%	-38.49%	99.03%	131.14%	-	-
Horiz. %	-135.99%	131.53%	-88.33%	-38.12%	-61.97%	-31.14%	100.00%	-
EY	3.19	-3.30	4.91	11.38	7.00	13.93	-4.34	-
YoY %	196.67%	-167.21%	-56.85%	62.57%	-49.75%	420.97%	-	-
Horiz. %	-73.50%	76.04%	-113.13%	-262.21%	-161.29%	-320.97%	100.00%	-
DY	3.62	2.75	4.59	3.62	2.94	0.00	0.00	-
YoY %	31.64%	-40.09%	26.80%	23.13%	0.00%	0.00%	-	-
Horiz. %	123.13%	93.54%	156.12%	123.13%	100.00%	-	-	-
P/NAPS	0.67	0.90	1.04	0.54	0.92	0.67	0.79	-2.17%
YoY %	-25.56%	-13.46%	92.59%	-41.30%	37.31%	-15.19%	-	-
Horiz. %	84.81%	113.92%	131.65%	68.35%	116.46%	84.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos