[SSTEEL] YoY TTM Result on 30-Jun-2016 [#4]

Stock

[SSTEEL] SOUTHERN STEEL BHD

Announcement Date

22-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- -101.56%

YoY- -88.08%

Quarter Report

SSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	3,135,484	3,698,191	2,638,142	2,400,495	2,529,605	2,813,500	2,832,424	1.70%
YoY %	-15.22%	40.18%	9.90%	-5.10%	-10.09%	-0.67%	-	-
Horiz. %	110.70%	130.57%	93.14%	84.75%	89.31%	99.33%	100.00%	-
PBT	-158,184	223,859	110,122	-213,129	-136,743	30,918	44,358	-
YoY %	-170.66%	103.28%	151.67%	-55.86%	-542.28%	-30.30%	-	-
Horiz. %	-356.61%	504.66%	248.26%	-480.47%	-308.27%	69.70%	100.00%	-
Tax	39,275	-12,614	-14,929	-6,754	19,784	-11,044	-1,178	-
YoY %	411.36%	15.51%	-121.04%	-134.14%	279.14%	-837.52%	-	-
Horiz. %	-3,334.04%	1,070.80%	1,267.32%	573.34%	-1,679.46%	937.52%	100.00%	-
NP	-118,909	211,245	95,193	-219,883	-116,959	19,874	43,180	-
YoY %	-156.29%	121.91%	143.29%	-88.00%	-688.50%	-53.97%	-	-
Horiz. %	-275.38%	489.22%	220.46%	-509.22%	-270.86%	46.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-119,048	210,847	93,295	-221,152	-117,581	18,952	42,177	-
YoY %	-156.46%	126.00%	142.19%	-88.08%	-720.41%	-55.07%	-	-
Horiz. %	-282.26%	499.91%	221.20%	-524.34%	-278.78%	44.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	5.63%	13.56%	-	-	35.72%	2.66%	-
YoY %	-	-58.48%	0.00%	-	-	1,242.86%	-	-
Horiz. %	-	211.65%	509.77%	-	-	1,342.86%	100.00%	-
Total Cost	3,254,393	3,486,946	2,542,949	2,620,378	2,646,564	2,793,626	2,789,244	2.60%
YoY %	-6.67%	37.12%	-2.95%	-0.99%	-5.26%	0.16%	-	-
Horiz. %	116.68%	125.01%	91.17%	93.95%	94.88%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	854,275	966,506	762,250	679,573	895,679	862,174	856,122	-0.03%
YoY %	-11.61%	26.80%	12.17%	-24.13%	3.89%	0.71%	-	-
Horiz. %	99.78%	112.89%	89.04%	79.38%	104.62%	100.71%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	15,156	12,681	-	-	16,645	29,092	-
YoY %	-	19.52%	0.00%	-	-	-42.78%	-	-
Horiz. %	-	52.10%	43.59%	-	-	57.22%	100.00%	-
Div Payout %	-	7.19%	13.59%	-	-	87.83%	68.98%	-
YoY %	-	-47.09%	0.00%	-	-	27.33%	-	-
Horiz. %	-	10.42%	19.70%	-	-	127.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	854,275	966,506	762,250	679,573	895,679	862,174	856,122	-0.03%
YoY %	-11.61%	26.80%	12.17%	-24.13%	3.89%	0.71%	-	-
Horiz. %	99.78%	112.89%	89.04%	79.38%	104.62%	100.71%	100.00%	-
NOSH	433,642	433,642	428,230	419,489	414,666	418,531	417,620	0.62%
YoY %	0.00%	1.26%	2.08%	1.16%	-0.92%	0.22%	-	-
Horiz. %	103.84%	103.84%	102.54%	100.45%	99.29%	100.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-3.79%	5.71%	3.61%	-9.16%	-4.62%	0.71%	1.52%	-
YoY %	-166.37%	58.17%	139.41%	-98.27%	-750.70%	-53.29%	-	-
Horiz. %	-249.34%	375.66%	237.50%	-602.63%	-303.95%	46.71%	100.00%	-
ROE	-13.94%	21.82%	12.24%	-32.54%	-13.13%	2.20%	4.93%	-
YoY %	-163.89%	78.27%	137.62%	-147.83%	-696.82%	-55.38%	-	-
Horiz. %	-282.76%	442.60%	248.28%	-660.04%	-266.33%	44.62%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	723.06	853.28	616.06	572.24	610.03	672.23	678.23	1.07%
YoY %	-15.26%	38.51%	7.66%	-6.19%	-9.25%	-0.88%	-	-
Horiz. %	106.61%	125.81%	90.83%	84.37%	89.94%	99.12%	100.00%	-
EPS	-27.45	48.65	21.79	-52.72	-28.36	4.53	10.10	-
YoY %	-156.42%	123.27%	141.33%	-85.90%	-726.05%	-55.15%	-	-
Horiz. %	-271.78%	481.68%	215.74%	-521.98%	-280.79%	44.85%	100.00%	-
DPS	0.00	3.50	2.96	0.00	0.00	3.98	7.00	-
YoY %	0.00%	18.24%	0.00%	0.00%	0.00%	-43.14%	-	-
Horiz. %	0.00%	50.00%	42.29%	0.00%	0.00%	56.86%	100.00%	-
NAPS	1.97	2.23	1.78	1.62	2.16	2.06	2.05	-0.66%
YoY %	-11.66%	25.28%	9.88%	-25.00%	4.85%	0.49%	-	-
Horiz. %	96.10%	108.78%	86.83%	79.02%	105.37%	100.49%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,489
RPS	525.81	620.18	442.41	402.56	424.21	471.82	474.99	1.70%
YoY %	-15.22%	40.18%	9.90%	-5.10%	-10.09%	-0.67%	-	-
Horiz. %	110.70%	130.57%	93.14%	84.75%	89.31%	99.33%	100.00%	-
EPS	-19.96	35.36	15.65	-37.09	-19.72	3.18	7.07	-
YoY %	-156.45%	125.94%	142.19%	-88.08%	-720.13%	-55.02%	-	-
Horiz. %	-282.32%	500.14%	221.36%	-524.61%	-278.93%	44.98%	100.00%	-
DPS	0.00	2.54	2.13	0.00	0.00	2.79	4.88	-
YoY %	0.00%	19.25%	0.00%	0.00%	0.00%	-42.83%	-	-
Horiz. %	0.00%	52.05%	43.65%	0.00%	0.00%	57.17%	100.00%	-
NAPS	1.4326	1.6208	1.2783	1.1396	1.502	1.4458	1.4357	-0.03%
YoY %	-11.61%	26.79%	12.17%	-24.13%	3.89%	0.70%	-	-
Horiz. %	99.78%	112.89%	89.04%	79.38%	104.62%	100.70%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.915	1.56	1.69	0.98	0.95	1.42	1.75	-
P/RPS	0.13	0.18	0.27	0.17	0.16	0.21	0.26	-10.90%
YoY %	-27.78%	-33.33%	58.82%	6.25%	-23.81%	-19.23%	-	-
Horiz. %	50.00%	69.23%	103.85%	65.38%	61.54%	80.77%	100.00%	-
P/EPS	-3.33	3.21	7.76	-1.86	-3.35	31.36	17.33	-
YoY %	-203.74%	-58.63%	517.20%	44.48%	-110.68%	80.96%	-	-
Horiz. %	-19.22%	18.52%	44.78%	-10.73%	-19.33%	180.96%	100.00%	-
EY	-30.00	31.18	12.89	-53.80	-29.85	3.19	5.77	-
YoY %	-196.22%	141.89%	123.96%	-80.23%	-1,035.74%	-44.71%	-	-
Horiz. %	-519.93%	540.38%	223.40%	-932.41%	-517.33%	55.29%	100.00%	-
DY	0.00	2.24	1.75	0.00	0.00	2.80	4.00	-
YoY %	0.00%	28.00%	0.00%	0.00%	0.00%	-30.00%	-	-
Horiz. %	0.00%	56.00%	43.75%	0.00%	0.00%	70.00%	100.00%	-
P/NAPS	0.46	0.70	0.95	0.60	0.44	0.69	0.85	-9.72%
YoY %	-34.29%	-26.32%	58.33%	36.36%	-36.23%	-18.82%	-	-
Horiz. %	54.12%	82.35%	111.76%	70.59%	51.76%	81.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/19	24/08/18	24/08/17	22/08/16	20/08/15	27/08/14	26/08/13	-
Price	0.94	1.72	2.13	1.04	0.85	1.52	1.72	-
P/RPS	0.13	0.20	0.35	0.18	0.14	0.23	0.25	-10.32%
YoY %	-35.00%	-42.86%	94.44%	28.57%	-39.13%	-8.00%	-	-
Horiz. %	52.00%	80.00%	140.00%	72.00%	56.00%	92.00%	100.00%	-
P/EPS	-3.42	3.54	9.78	-1.97	-3.00	33.57	17.03	-
YoY %	-196.61%	-63.80%	596.45%	34.33%	-108.94%	97.12%	-	-
Horiz. %	-20.08%	20.79%	57.43%	-11.57%	-17.62%	197.12%	100.00%	-
EY	-29.21	28.28	10.23	-50.69	-33.36	2.98	5.87	-
YoY %	-203.29%	176.44%	120.18%	-51.95%	-1,219.46%	-49.23%	-	-
Horiz. %	-497.61%	481.77%	174.28%	-863.54%	-568.31%	50.77%	100.00%	-
DY	0.00	2.03	1.39	0.00	0.00	2.62	4.07	-
YoY %	0.00%	46.04%	0.00%	0.00%	0.00%	-35.63%	-	-
Horiz. %	0.00%	49.88%	34.15%	0.00%	0.00%	64.37%	100.00%	-
P/NAPS	0.48	0.77	1.20	0.64	0.39	0.74	0.84	-8.90%
YoY %	-37.66%	-35.83%	87.50%	64.10%	-47.30%	-11.90%	-	-
Horiz. %	57.14%	91.67%	142.86%	76.19%	46.43%	88.10%	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