[SSTEEL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 23.16%
YoY- 251.51%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,707,964 2,315,429 2,438,603 2,337,724 1,694,010 1,489,142 1,342,955 12.39%
PBT 130,012 23,428 2,532 146,669 48,408 21,156 -49,824 -
Tax -2,247 25,917 -10,425 -33,763 -16,288 -16,580 40,066 -
NP 127,765 49,345 -7,893 112,906 32,120 4,576 -9,758 -
-
NP to SH 127,857 50,250 -5,276 112,906 32,120 4,576 -45,304 -
-
Tax Rate 1.73% -110.62% 411.73% 23.02% 33.65% 78.37% - -
Total Cost 2,580,199 2,266,084 2,446,496 2,224,818 1,661,890 1,484,566 1,352,713 11.35%
-
Net Worth 774,717 361,570 508,350 544,086 428,623 280,023 308,178 16.59%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 52,522 - 22,118 14,071 17,104 - - -
Div Payout % 41.08% - 0.00% 12.46% 53.25% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 774,717 361,570 508,350 544,086 428,623 280,023 308,178 16.59%
NOSH 421,042 361,570 355,489 298,948 287,666 280,023 282,732 6.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.72% 2.13% -0.32% 4.83% 1.90% 0.31% -0.73% -
ROE 16.50% 13.90% -1.04% 20.75% 7.49% 1.63% -14.70% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 643.16 640.38 685.98 781.98 588.88 531.79 474.99 5.17%
EPS 30.37 13.90 -1.48 37.77 11.17 1.63 -16.02 -
DPS 12.50 0.00 6.22 4.71 6.00 0.00 0.00 -
NAPS 1.84 1.00 1.43 1.82 1.49 1.00 1.09 9.11%
Adjusted Per Share Value based on latest NOSH - 298,948
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 454.12 388.29 408.95 392.03 284.08 249.72 225.21 12.39%
EPS 21.44 8.43 -0.88 18.93 5.39 0.77 -7.60 -
DPS 8.81 0.00 3.71 2.36 2.87 0.00 0.00 -
NAPS 1.2992 0.6063 0.8525 0.9124 0.7188 0.4696 0.5168 16.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.72 1.15 1.28 1.90 1.78 1.22 0.66 -
P/RPS 0.27 0.18 0.19 0.24 0.30 0.23 0.14 11.56%
P/EPS 5.66 8.27 -86.24 5.03 15.94 74.66 -4.12 -
EY 17.66 12.08 -1.16 19.88 6.27 1.34 -24.28 -
DY 7.27 0.00 4.86 2.48 3.37 0.00 0.00 -
P/NAPS 0.93 1.15 0.90 1.04 1.19 1.22 0.61 7.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 29/11/01 -
Price 1.70 1.12 1.13 2.07 1.70 1.09 0.84 -
P/RPS 0.26 0.17 0.16 0.26 0.29 0.20 0.18 6.31%
P/EPS 5.60 8.06 -76.14 5.48 15.23 66.70 -5.24 -
EY 17.86 12.41 -1.31 18.25 6.57 1.50 -19.08 -
DY 7.35 0.00 5.51 2.27 3.53 0.00 0.00 -
P/NAPS 0.92 1.12 0.79 1.14 1.14 1.09 0.77 3.00%

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
Post a Comment