[SSTEEL] YoY TTM Result on 30-Jun-2008 [#2]

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	3,351,719	2,642,969	2,288,860	3,389,487	2,455,633	2,310,920	2,534,791	4.38%
YoY %	26.82%	15.47%	-32.47%	38.03%	6.26%	-8.83%	-	-
Horiz. %	132.23%	104.27%	90.30%	133.72%	96.88%	91.17%	100.00%	-
PBT	105,457	108,359	-322,085	470,924	106,799	-28,151	57,222	9.85%
YoY %	-2.68%	133.64%	-168.39%	340.94%	479.38%	-149.20%	-	-
Horiz. %	184.29%	189.37%	-562.87%	822.98%	186.64%	-49.20%	100.00%	-
Tax	-830	7,309	46,046	-40,346	27,614	1,233	-16,579	-36.88%
YoY %	-111.36%	-84.13%	214.13%	-246.11%	2,139.58%	107.44%	-	-
Horiz. %	5.01%	-44.09%	-277.74%	243.36%	-166.56%	-7.44%	100.00%	-
NP	104,627	115,668	-276,039	430,578	134,413	-26,918	40,643	15.64%
YoY %	-9.55%	141.90%	-164.11%	220.34%	599.34%	-166.23%	-	-
Horiz. %	257.43%	284.60%	-679.18%	1,059.41%	330.72%	-66.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,828	115,668	-272,300	428,925	134,158	-23,574	41,141	15.62%
YoY %	-8.51%	142.48%	-163.48%	219.72%	669.09%	-157.30%	-	-
Horiz. %	257.23%	281.15%	-661.87%	1,042.57%	326.09%	-57.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.79%	-6.75%	-	8.57%	-25.86%	-	28.97%	-
YoY %	111.70%	0.00%	-	133.14%	0.00%	-	-	-
Horiz. %	2.73%	-23.30%	-	29.58%	-89.26%	-	100.00%	-
Total Cost	3,247,092	2,527,301	2,564,899	2,958,909	2,321,220	2,337,838	2,494,148	4.13%
YoY %	28.48%	-1.47%	-13.32%	27.47%	-0.71%	-6.27%	-	-
Horiz. %	130.19%	101.33%	102.84%	118.63%	93.07%	93.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	881,492	837,173	684,450	1,039,577	716,103	359,212	425,809	11.83%
YoY %	5.29%	22.31%	-34.16%	45.17%	99.35%	-15.64%	-	-
Horiz. %	207.02%	196.61%	160.74%	244.14%	168.17%	84.36%	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	63,095	41,803	31,485	52,490	31,470	-	22,118	17.48%
YoY %	50.93%	32.77%	-40.02%	66.79%	0.00%	-	-	-
Horiz. %	285.27%	189.00%	142.35%	237.32%	142.28%	-	100.00%	-
Div Payout %	59.62%	36.14%	0.00%	12.24%	23.46%	-	53.76%	-
YoY %	64.97%	0.00%	0.00%	-47.83%	0.00%	-	-	-
Horiz. %	110.90%	67.22%	0.00%	22.77%	43.64%	-	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	881,492	837,173	684,450	1,039,577	716,103	359,212	425,809	11.83%
YoY %	5.29%	22.31%	-34.16%	45.17%	99.35%	-15.64%	-	-
Horiz. %	207.02%	196.61%	160.74%	244.14%	168.17%	84.36%	100.00%	-
NOSH	425,000	422,814	422,500	419,184	418,773	359,212	276,499	6.82%
YoY %	0.52%	0.07%	0.79%	0.10%	16.58%	29.91%	-	-
Horiz. %	153.71%	152.92%	152.80%	151.60%	151.46%	129.91%	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.12%	4.38%	-12.06%	12.70%	5.47%	-1.16%	1.60%	-
YoY %	-28.77%	136.32%	-194.96%	132.18%	571.55%	-172.50%	-	-
Horiz. %	195.00%	273.75%	-753.75%	793.75%	341.88%	-72.50%	100.00%	-
ROE	12.01%	13.82%	-39.78%	41.26%	18.73%	-6.56%	9.66%	-
YoY %	-13.10%	134.74%	-196.41%	120.29%	385.52%	-167.91%	-	-
Horiz. %	124.33%	143.06%	-411.80%	427.12%	193.89%	-67.91%	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	788.64	625.09	541.74	808.59	586.39	643.33	916.74	-2.28%
YoY %	26.16%	15.39%	-33.00%	37.89%	-8.85%	-29.82%	-	-
Horiz. %	86.03%	68.19%	59.09%	88.20%	63.96%	70.18%	100.00%	-
EPS	24.90	27.36	-64.45	102.32	32.04	-6.56	14.88	8.23%
YoY %	-8.99%	142.45%	-162.99%	219.35%	588.41%	-144.09%	-	-
Horiz. %	167.34%	183.87%	-433.13%	687.63%	215.32%	-44.09%	100.00%	-
DPS	14.85	10.00	7.50	12.50	7.51	0.00	8.00	9.97%
YoY %	48.50%	33.33%	-40.00%	66.44%	0.00%	0.00%	-	-
Horiz. %	185.62%	125.00%	93.75%	156.25%	93.88%	0.00%	100.00%	-
NAPS	2.0741	1.98	1.62	2.48	1.71	1.00	1.54	4.68%
YoY %	4.75%	22.22%	-34.68%	45.03%	71.00%	-35.06%	-	-
Horiz. %	134.68%	128.57%	105.19%	161.04%	111.04%	64.94%	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 419,184
RPS	562.07	443.22	383.84	568.41	411.80	387.53	425.08	4.38%
YoY %	26.82%	15.47%	-32.47%	38.03%	6.26%	-8.83%	-	-
Horiz. %	132.23%	104.27%	90.30%	133.72%	96.88%	91.17%	100.00%	-
EPS	17.75	19.40	-45.66	71.93	22.50	-3.95	6.90	15.62%
YoY %	-8.51%	142.49%	-163.48%	219.69%	669.62%	-157.25%	-	-
Horiz. %	257.25%	281.16%	-661.74%	1,042.46%	326.09%	-57.25%	100.00%	-
DPS	10.58	7.01	5.28	8.80	5.28	0.00	3.71	17.47%
YoY %	50.93%	32.77%	-40.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	285.18%	188.95%	142.32%	237.20%	142.32%	0.00%	100.00%	-
NAPS	1.4782	1.4039	1.1478	1.7433	1.2009	0.6024	0.7141	11.83%
YoY %	5.29%	22.31%	-34.16%	45.17%	99.35%	-15.64%	-	-
Horiz. %	207.00%	196.60%	160.73%	244.13%	168.17%	84.36%	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.90	2.13	1.73	3.10	1.71	1.09	1.56	-
P/RPS	0.24	0.34	0.32	0.38	0.29	0.17	0.17	5.44%
YoY %	-29.41%	6.25%	-15.79%	31.03%	70.59%	0.00%	-	-
Horiz. %	141.18%	200.00%	188.24%	223.53%	170.59%	100.00%	100.00%	-
P/EPS	7.63	7.79	-2.68	3.03	5.34	-16.61	10.48	-4.76%
YoY %	-2.05%	390.67%	-188.45%	-43.26%	132.15%	-258.49%	-	-
Horiz. %	72.81%	74.33%	-25.57%	28.91%	50.95%	-158.49%	100.00%	-
EY	13.11	12.84	-37.25	33.01	18.73	-6.02	9.54	5.00%
YoY %	2.10%	134.47%	-212.84%	76.24%	411.13%	-163.10%	-	-
Horiz. %	137.42%	134.59%	-390.46%	346.02%	196.33%	-63.10%	100.00%	-
DY	7.81	4.69	4.34	4.03	4.39	0.00	5.13	6.67%
YoY %	66.52%	8.06%	7.69%	-8.20%	0.00%	0.00%	-	-
Horiz. %	152.24%	91.42%	84.60%	78.56%	85.58%	0.00%	100.00%	-
P/NAPS	0.92	1.08	1.07	1.25	1.00	1.09	1.01	-1.42%
YoY %	-14.81%	0.93%	-14.40%	25.00%	-8.26%	7.92%	-	-
Horiz. %	91.09%	106.93%	105.94%	123.76%	99.01%	107.92%	100.00%	-

	31/12/11	31/12/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	31/01/12	17/01/11	06/08/09	18/08/08	20/08/07	21/08/06	15/08/05	-
Price	2.00	2.21	1.82	2.66	1.66	1.08	1.40	-
P/RPS	0.25	0.35	0.34	0.33	0.28	0.17	0.15	8.16%
YoY %	-28.57%	2.94%	3.03%	17.86%	64.71%	13.33%	-	-
Horiz. %	166.67%	233.33%	226.67%	220.00%	186.67%	113.33%	100.00%	-
P/EPS	8.03	8.08	-2.82	2.60	5.18	-16.46	9.41	-2.40%
YoY %	-0.62%	386.52%	-208.46%	-49.81%	131.47%	-274.92%	-	-
Horiz. %	85.33%	85.87%	-29.97%	27.63%	55.05%	-174.92%	100.00%	-
EY	12.45	12.38	-35.41	38.47	19.30	-6.08	10.63	2.45%
YoY %	0.57%	134.96%	-192.05%	99.33%	417.43%	-157.20%	-	-
Horiz. %	117.12%	116.46%	-333.11%	361.90%	181.56%	-57.20%	100.00%	-
DY	7.42	4.52	4.12	4.70	4.53	0.00	5.71	4.10%
YoY %	64.16%	9.71%	-12.34%	3.75%	0.00%	0.00%	-	-
Horiz. %	129.95%	79.16%	72.15%	82.31%	79.33%	0.00%	100.00%	-
P/NAPS	0.96	1.12	1.12	1.07	0.97	1.08	0.91	0.82%
YoY %	-14.29%	0.00%	4.67%	10.31%	-10.19%	18.68%	-	-
Horiz. %	105.49%	123.08%	123.08%	117.58%	106.59%	118.68%	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