[SSTEEL] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.92%
YoY- -157.3%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,288,860 3,389,487 2,455,633 2,310,920 2,534,791 2,156,274 1,517,022 7.08%
PBT -322,085 470,924 106,799 -28,151 57,222 124,961 48,221 -
Tax 46,046 -40,346 27,614 1,233 -16,579 -33,286 -18,795 -
NP -276,039 430,578 134,413 -26,918 40,643 91,675 29,426 -
-
NP to SH -272,300 428,925 134,158 -23,574 41,141 91,675 29,426 -
-
Tax Rate - 8.57% -25.86% - 28.97% 26.64% 38.98% -
Total Cost 2,564,899 2,958,909 2,321,220 2,337,838 2,494,148 2,064,599 1,487,596 9.49%
-
Net Worth 684,450 1,039,577 716,103 359,212 425,809 510,797 316,381 13.71%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 31,485 52,490 31,470 - 22,118 22,701 8,474 24.42%
Div Payout % 0.00% 12.24% 23.46% - 53.76% 24.76% 28.80% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 684,450 1,039,577 716,103 359,212 425,809 510,797 316,381 13.71%
NOSH 422,500 419,184 418,773 359,212 276,499 293,561 282,483 6.93%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -12.06% 12.70% 5.47% -1.16% 1.60% 4.25% 1.94% -
ROE -39.78% 41.26% 18.73% -6.56% 9.66% 17.95% 9.30% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 541.74 808.59 586.39 643.33 916.74 734.52 537.03 0.14%
EPS -64.45 102.32 32.04 -6.56 14.88 31.23 10.42 -
DPS 7.50 12.50 7.51 0.00 8.00 7.73 3.00 16.48%
NAPS 1.62 2.48 1.71 1.00 1.54 1.74 1.12 6.33%
Adjusted Per Share Value based on latest NOSH - 359,212
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 383.84 568.41 411.80 387.53 425.08 361.60 254.40 7.08%
EPS -45.66 71.93 22.50 -3.95 6.90 15.37 4.93 -
DPS 5.28 8.80 5.28 0.00 3.71 3.81 1.42 24.44%
NAPS 1.1478 1.7433 1.2009 0.6024 0.7141 0.8566 0.5306 13.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.73 3.10 1.71 1.09 1.56 2.00 1.50 -
P/RPS 0.32 0.38 0.29 0.17 0.17 0.27 0.28 2.24%
P/EPS -2.68 3.03 5.34 -16.61 10.48 6.40 14.40 -
EY -37.25 33.01 18.73 -6.02 9.54 15.61 6.94 -
DY 4.34 4.03 4.39 0.00 5.13 3.87 2.00 13.76%
P/NAPS 1.07 1.25 1.00 1.09 1.01 1.15 1.34 -3.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/09 18/08/08 20/08/07 21/08/06 15/08/05 25/08/04 29/08/03 -
Price 1.82 2.66 1.66 1.08 1.40 1.90 1.85 -
P/RPS 0.34 0.33 0.28 0.17 0.15 0.26 0.34 0.00%
P/EPS -2.82 2.60 5.18 -16.46 9.41 6.08 17.76 -
EY -35.41 38.47 19.30 -6.08 10.63 16.44 5.63 -
DY 4.12 4.70 4.53 0.00 5.71 4.07 1.62 16.81%
P/NAPS 1.12 1.07 0.97 1.08 0.91 1.09 1.65 -6.24%

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