[SSTEEL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 313.16%
YoY- 1052.43%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,800,467 3,422,875 2,707,964 2,315,429 2,438,603 2,337,724 1,694,010 6.92%
PBT 121,947 489,333 130,012 23,428 2,532 146,669 48,408 13.10%
Tax 4,153 -43,466 -2,247 25,917 -10,425 -33,763 -16,288 -
NP 126,100 445,867 127,765 49,345 -7,893 112,906 32,120 19.99%
-
NP to SH 126,100 444,518 127,857 50,250 -5,276 112,906 32,120 19.99%
-
Tax Rate -3.41% 8.88% 1.73% -110.62% 411.73% 23.02% 33.65% -
Total Cost 2,674,367 2,977,008 2,580,199 2,266,084 2,446,496 2,224,818 1,661,890 6.54%
-
Net Worth 877,311 1,067,053 774,717 361,570 508,350 544,086 428,623 10.01%
Dividend
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 83,780 52,361 52,522 - 22,118 14,071 17,104 23.58%
Div Payout % 66.44% 11.78% 41.08% - 0.00% 12.46% 53.25% -
Equity
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 877,311 1,067,053 774,717 361,570 508,350 544,086 428,623 10.01%
NOSH 419,766 418,452 421,042 361,570 355,489 298,948 287,666 5.16%
Ratio Analysis
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.50% 13.03% 4.72% 2.13% -0.32% 4.83% 1.90% -
ROE 14.37% 41.66% 16.50% 13.90% -1.04% 20.75% 7.49% -
Per Share
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 667.15 817.98 643.16 640.38 685.98 781.98 588.88 1.67%
EPS 30.04 106.23 30.37 13.90 -1.48 37.77 11.17 14.09%
DPS 20.00 12.50 12.50 0.00 6.22 4.71 6.00 17.40%
NAPS 2.09 2.55 1.84 1.00 1.43 1.82 1.49 4.61%
Adjusted Per Share Value based on latest NOSH - 361,570
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 469.63 574.01 454.12 388.29 408.95 392.03 284.08 6.92%
EPS 21.15 74.54 21.44 8.43 -0.88 18.93 5.39 19.98%
DPS 14.05 8.78 8.81 0.00 3.71 2.36 2.87 23.57%
NAPS 1.4712 1.7894 1.2992 0.6063 0.8525 0.9124 0.7188 10.01%
Price Multiplier on Financial Quarter End Date
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/11 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.32 1.93 1.72 1.15 1.28 1.90 1.78 -
P/RPS 0.35 0.24 0.27 0.18 0.19 0.24 0.30 2.07%
P/EPS 7.72 1.82 5.66 8.27 -86.24 5.03 15.94 -9.20%
EY 12.95 55.04 17.66 12.08 -1.16 19.88 6.27 10.14%
DY 8.62 6.48 7.27 0.00 4.86 2.48 3.37 13.33%
P/NAPS 1.11 0.76 0.93 1.15 0.90 1.04 1.19 -0.92%
Price Multiplier on Announcement Date
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/05/11 07/11/08 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 -
Price 2.18 1.38 1.70 1.12 1.13 2.07 1.70 -
P/RPS 0.33 0.17 0.26 0.17 0.16 0.26 0.29 1.73%
P/EPS 7.26 1.30 5.60 8.06 -76.14 5.48 15.23 -9.40%
EY 13.78 76.98 17.86 12.41 -1.31 18.25 6.57 10.37%
DY 9.17 9.06 7.35 0.00 5.51 2.27 3.53 13.56%
P/NAPS 1.04 0.54 0.92 1.12 0.79 1.14 1.14 -1.21%

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