[SSTEEL] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 16.98%
YoY- 211.54%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,455,633 2,310,920 2,534,791 2,156,274 1,517,022 1,541,541 1,273,266 11.56%
PBT 106,799 -28,151 57,222 124,961 48,221 -2,534 -42,681 -
Tax 27,614 1,233 -16,579 -33,286 -18,795 -8,311 43,271 -7.20%
NP 134,413 -26,918 40,643 91,675 29,426 -10,845 590 147.03%
-
NP to SH 134,158 -23,574 41,141 91,675 29,426 -10,845 -39,200 -
-
Tax Rate -25.86% - 28.97% 26.64% 38.98% - - -
Total Cost 2,321,220 2,337,838 2,494,148 2,064,599 1,487,596 1,552,386 1,272,676 10.52%
-
Net Worth 716,103 359,212 425,809 510,797 316,381 282,238 319,340 14.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 31,470 - 22,118 22,701 8,474 - - -
Div Payout % 23.46% - 53.76% 24.76% 28.80% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 716,103 359,212 425,809 510,797 316,381 282,238 319,340 14.40%
NOSH 418,773 359,212 276,499 293,561 282,483 282,238 282,601 6.77%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.47% -1.16% 1.60% 4.25% 1.94% -0.70% 0.05% -
ROE 18.73% -6.56% 9.66% 17.95% 9.30% -3.84% -12.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 586.39 643.33 916.74 734.52 537.03 546.18 450.55 4.48%
EPS 32.04 -6.56 14.88 31.23 10.42 -3.84 -13.87 -
DPS 7.51 0.00 8.00 7.73 3.00 0.00 0.00 -
NAPS 1.71 1.00 1.54 1.74 1.12 1.00 1.13 7.14%
Adjusted Per Share Value based on latest NOSH - 293,561
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 411.80 387.53 425.08 361.60 254.40 258.51 213.52 11.56%
EPS 22.50 -3.95 6.90 15.37 4.93 -1.82 -6.57 -
DPS 5.28 0.00 3.71 3.81 1.42 0.00 0.00 -
NAPS 1.2009 0.6024 0.7141 0.8566 0.5306 0.4733 0.5355 14.40%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 1.09 1.56 2.00 1.50 0.87 0.88 -
P/RPS 0.29 0.17 0.17 0.27 0.28 0.16 0.20 6.38%
P/EPS 5.34 -16.61 10.48 6.40 14.40 -22.64 -6.34 -
EY 18.73 -6.02 9.54 15.61 6.94 -4.42 -15.76 -
DY 4.39 0.00 5.13 3.87 2.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.01 1.15 1.34 0.87 0.78 4.22%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 21/08/06 15/08/05 25/08/04 29/08/03 27/08/02 28/08/01 -
Price 1.66 1.08 1.40 1.90 1.85 1.04 0.83 -
P/RPS 0.28 0.17 0.15 0.26 0.34 0.19 0.18 7.63%
P/EPS 5.18 -16.46 9.41 6.08 17.76 -27.07 -5.98 -
EY 19.30 -6.08 10.63 16.44 5.63 -3.69 -16.71 -
DY 4.53 0.00 5.71 4.07 1.62 0.00 0.00 -
P/NAPS 0.97 1.08 0.91 1.09 1.65 1.04 0.73 4.84%

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