[SSTEEL] YoY TTM Result on 30-Jun-2013 [#4]

Stock

[SSTEEL] SOUTHERN STEEL BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 2.04%

YoY- 382.19%

Quarter Report

SSB_Quarterly Results_30.06.2013.pdf

Latest QR

Upcoming QR

SSTEEL's Result

SSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
TTM Result
Revenue	2,400,495	2,529,605	2,813,500	2,832,424	3,296,270	3,018,452	3,222,399	-3.84%
YoY %	-5.10%	-10.09%	-0.67%	-14.07%	9.20%	-6.33%	-	-
Horiz. %	74.49%	78.50%	87.31%	87.90%	102.29%	93.67%	100.00%	-
PBT	-213,129	-136,743	30,918	44,358	13,771	103,441	106,538	-
YoY %	-55.86%	-542.28%	-30.30%	222.11%	-86.69%	-2.91%	-	-
Horiz. %	-200.05%	-128.35%	29.02%	41.64%	12.93%	97.09%	100.00%	-
Tax	-6,754	19,784	-11,044	-1,178	-6,533	18,438	-3,961	7.37%
YoY %	-134.14%	279.14%	-837.52%	81.97%	-135.43%	565.49%	-	-
Horiz. %	170.51%	-499.47%	278.82%	29.74%	164.93%	-465.49%	100.00%	-
NP	-219,883	-116,959	19,874	43,180	7,238	121,879	102,577	-
YoY %	-88.00%	-688.50%	-53.97%	496.57%	-94.06%	18.82%	-	-
Horiz. %	-214.36%	-114.02%	19.37%	42.10%	7.06%	118.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-221,152	-117,581	18,952	42,177	8,747	121,879	104,689	-
YoY %	-88.08%	-720.41%	-55.07%	382.19%	-92.82%	16.42%	-	-
Horiz. %	-211.25%	-112.31%	18.10%	40.29%	8.36%	116.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	35.72%	2.66%	47.44%	-17.82%	3.72%	-
YoY %	-	-	1,242.86%	-94.39%	366.22%	-579.03%	-	-
Horiz. %	-	-	960.22%	71.51%	1,275.27%	-479.03%	100.00%	-
Total Cost	2,620,378	2,646,564	2,793,626	2,789,244	3,289,032	2,896,573	3,119,822	-2.29%
YoY %	-0.99%	-5.26%	0.16%	-15.20%	13.55%	-7.16%	-	-
Horiz. %	83.99%	84.83%	89.54%	89.40%	105.42%	92.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	679,573	895,679	862,174	856,122	834,892	878,666	758,585	-1.45%
YoY %	-24.13%	3.89%	0.71%	2.54%	-4.98%	15.83%	-	-
Horiz. %	89.58%	118.07%	113.66%	112.86%	110.06%	115.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Dividend
Div	-	-	16,645	29,092	42,080	62,776	52,361	-
YoY %	-	-	-42.78%	-30.87%	-32.97%	19.89%	-	-
Horiz. %	-	-	31.79%	55.56%	80.37%	119.89%	100.00%	-
Div Payout %	-	-	87.83%	68.98%	481.09%	51.51%	50.02%	-
YoY %	-	-	27.33%	-85.66%	833.97%	2.98%	-	-
Horiz. %	-	-	175.59%	137.90%	961.80%	102.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Equity
Net Worth	679,573	895,679	862,174	856,122	834,892	878,666	758,585	-1.45%
YoY %	-24.13%	3.89%	0.71%	2.54%	-4.98%	15.83%	-	-
Horiz. %	89.58%	118.07%	113.66%	112.86%	110.06%	115.83%	100.00%	-
NOSH	419,489	414,666	418,531	417,620	417,446	416,429	419,108	0.01%
YoY %	1.16%	-0.92%	0.22%	0.04%	0.24%	-0.64%	-	-
Horiz. %	100.09%	98.94%	99.86%	99.64%	99.60%	99.36%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Ratio Analysis
NP Margin	-9.16%	-4.62%	0.71%	1.52%	0.22%	4.04%	3.18%	-
YoY %	-98.27%	-750.70%	-53.29%	590.91%	-94.55%	27.04%	-	-
Horiz. %	-288.05%	-145.28%	22.33%	47.80%	6.92%	127.04%	100.00%	-
ROE	-32.54%	-13.13%	2.20%	4.93%	1.05%	13.87%	13.80%	-
YoY %	-147.83%	-696.82%	-55.38%	369.52%	-92.43%	0.51%	-	-
Horiz. %	-235.80%	-95.14%	15.94%	35.72%	7.61%	100.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Per Share
RPS	572.24	610.03	672.23	678.23	789.63	724.84	768.87	-3.86%
YoY %	-6.19%	-9.25%	-0.88%	-14.11%	8.94%	-5.73%	-	-
Horiz. %	74.43%	79.34%	87.43%	88.21%	102.70%	94.27%	100.00%	-
EPS	-52.72	-28.36	4.53	10.10	2.10	29.27	24.98	-
YoY %	-85.90%	-726.05%	-55.15%	380.95%	-92.83%	17.17%	-	-
Horiz. %	-211.05%	-113.53%	18.13%	40.43%	8.41%	117.17%	100.00%	-
DPS	0.00	0.00	3.98	7.00	10.00	15.00	12.50	-
YoY %	0.00%	0.00%	-43.14%	-30.00%	-33.33%	20.00%	-	-
Horiz. %	0.00%	0.00%	31.84%	56.00%	80.00%	120.00%	100.00%	-
NAPS	1.62	2.16	2.06	2.05	2.00	2.11	1.81	-1.46%
YoY %	-25.00%	4.85%	0.49%	2.50%	-5.21%	16.57%	-	-
Horiz. %	89.50%	119.34%	113.81%	113.26%	110.50%	116.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 417,620
RPS	402.56	424.21	471.82	474.99	552.77	506.19	540.39	-3.84%
YoY %	-5.10%	-10.09%	-0.67%	-14.07%	9.20%	-6.33%	-	-
Horiz. %	74.49%	78.50%	87.31%	87.90%	102.29%	93.67%	100.00%	-
EPS	-37.09	-19.72	3.18	7.07	1.47	20.44	17.56	-
YoY %	-88.08%	-720.13%	-55.02%	380.95%	-92.81%	16.40%	-	-
Horiz. %	-211.22%	-112.30%	18.11%	40.26%	8.37%	116.40%	100.00%	-
DPS	0.00	0.00	2.79	4.88	7.06	10.53	8.78	-
YoY %	0.00%	0.00%	-42.83%	-30.88%	-32.95%	19.93%	-	-
Horiz. %	0.00%	0.00%	31.78%	55.58%	80.41%	119.93%	100.00%	-
NAPS	1.1396	1.502	1.4458	1.4357	1.4001	1.4735	1.2721	-1.45%
YoY %	-24.13%	3.89%	0.70%	2.54%	-4.98%	15.83%	-	-
Horiz. %	89.58%	118.07%	113.65%	112.86%	110.06%	115.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	31/12/08	-
Price	0.98	0.95	1.42	1.75	1.80	2.12	1.32	-
P/RPS	0.17	0.16	0.21	0.26	0.23	0.29	0.17	0.00%
YoY %	6.25%	-23.81%	-19.23%	13.04%	-20.69%	70.59%	-	-
Horiz. %	100.00%	94.12%	123.53%	152.94%	135.29%	170.59%	100.00%	-
P/EPS	-1.86	-3.35	31.36	17.33	85.90	7.24	5.28	-
YoY %	44.48%	-110.68%	80.96%	-79.83%	1,086.46%	37.12%	-	-
Horiz. %	-35.23%	-63.45%	593.94%	328.22%	1,626.89%	137.12%	100.00%	-
EY	-53.80	-29.85	3.19	5.77	1.16	13.81	18.92	-
YoY %	-80.23%	-1,035.74%	-44.71%	397.41%	-91.60%	-27.01%	-	-
Horiz. %	-284.36%	-157.77%	16.86%	30.50%	6.13%	72.99%	100.00%	-
DY	0.00	0.00	2.80	4.00	5.56	7.08	9.47	-
YoY %	0.00%	0.00%	-30.00%	-28.06%	-21.47%	-25.24%	-	-
Horiz. %	0.00%	0.00%	29.57%	42.24%	58.71%	74.76%	100.00%	-
P/NAPS	0.60	0.44	0.69	0.85	0.90	1.00	0.73	-2.58%
YoY %	36.36%	-36.23%	-18.82%	-5.56%	-10.00%	36.99%	-	-
Horiz. %	82.19%	60.27%	94.52%	116.44%	123.29%	136.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	20/08/15	27/08/14	26/08/13	17/08/12	18/08/11	19/02/09	-
Price	1.04	0.85	1.52	1.72	1.94	2.07	1.42	-
P/RPS	0.18	0.14	0.23	0.25	0.25	0.29	0.18	0.00%
YoY %	28.57%	-39.13%	-8.00%	0.00%	-13.79%	61.11%	-	-
Horiz. %	100.00%	77.78%	127.78%	138.89%	138.89%	161.11%	100.00%	-
P/EPS	-1.97	-3.00	33.57	17.03	92.59	7.07	5.68	-
YoY %	34.33%	-108.94%	97.12%	-81.61%	1,209.62%	24.47%	-	-
Horiz. %	-34.68%	-52.82%	591.02%	299.82%	1,630.11%	124.47%	100.00%	-
EY	-50.69	-33.36	2.98	5.87	1.08	14.14	17.59	-
YoY %	-51.95%	-1,219.46%	-49.23%	443.52%	-92.36%	-19.61%	-	-
Horiz. %	-288.18%	-189.65%	16.94%	33.37%	6.14%	80.39%	100.00%	-
DY	0.00	0.00	2.62	4.07	5.15	7.25	8.80	-
YoY %	0.00%	0.00%	-35.63%	-20.97%	-28.97%	-17.61%	-	-
Horiz. %	0.00%	0.00%	29.77%	46.25%	58.52%	82.39%	100.00%	-
P/NAPS	0.64	0.39	0.74	0.84	0.97	0.98	0.78	-2.60%
YoY %	64.10%	-47.30%	-11.90%	-13.40%	-1.02%	25.64%	-	-
Horiz. %	82.05%	50.00%	94.87%	107.69%	124.36%	125.64%	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