[SSTEEL] YoY TTM Result on 30-Sep-2010 [#1]

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	2,806,263	3,266,379	3,133,221	2,521,261	2,777,969	3,089,531	2,390,029	2.49%
YoY %	-14.09%	4.25%	24.27%	-9.24%	-10.08%	29.27%	-	-
Horiz. %	117.42%	136.67%	131.10%	105.49%	116.23%	129.27%	100.00%	-
PBT	31,513	5,052	117,308	166,206	-79,567	290,220	86,286	-14.34%
YoY %	523.77%	-95.69%	-29.42%	308.89%	-127.42%	236.35%	-	-
Horiz. %	36.52%	5.85%	135.95%	192.62%	-92.21%	336.35%	100.00%	-
Tax	556	-6,275	16,404	-13,631	19,982	-15,241	17,232	-41.00%
YoY %	108.86%	-138.25%	220.34%	-168.22%	231.11%	-188.45%	-	-
Horiz. %	3.23%	-36.41%	95.19%	-79.10%	115.96%	-88.45%	100.00%	-
NP	32,069	-1,223	133,712	152,575	-59,585	274,979	103,518	-16.48%
YoY %	2,722.16%	-100.91%	-12.36%	356.06%	-121.67%	165.63%	-	-
Horiz. %	30.98%	-1.18%	129.17%	147.39%	-57.56%	265.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,911	-209	134,185	152,575	-57,159	274,618	102,882	-16.87%
YoY %	14,889.95%	-100.16%	-12.05%	366.93%	-120.81%	166.93%	-	-
Horiz. %	30.05%	-0.20%	130.43%	148.30%	-55.56%	266.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.76%	124.21%	-13.98%	8.20%	-	5.25%	-19.97%	-
YoY %	-101.42%	988.48%	-270.49%	0.00%	-	126.29%	-	-
Horiz. %	8.81%	-621.98%	70.01%	-41.06%	-	-26.29%	100.00%	-
Total Cost	2,774,194	3,267,602	2,999,509	2,368,686	2,837,554	2,814,552	2,286,511	3.01%
YoY %	-15.10%	8.94%	26.63%	-16.52%	0.82%	23.09%	-	-
Horiz. %	121.33%	142.91%	131.18%	103.59%	124.10%	123.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	851,087	834,588	895,421	823,680	692,524	829,645	739,474	2.18%
YoY %	1.98%	-6.79%	8.71%	18.94%	-16.53%	12.19%	-	-
Horiz. %	115.09%	112.86%	121.09%	111.39%	93.65%	112.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	29,090	29,308	63,095	41,803	52,361	31,521	21,001	5.13%
YoY %	-0.74%	-53.55%	50.93%	-20.16%	66.11%	50.09%	-	-
Horiz. %	138.52%	139.56%	300.44%	199.05%	249.33%	150.09%	100.00%	-
Div Payout %	94.11%	0.00%	47.02%	27.40%	0.00%	11.48%	20.41%	-
YoY %	0.00%	0.00%	71.61%	0.00%	0.00%	-43.75%	-	-
Horiz. %	461.10%	0.00%	230.38%	134.25%	0.00%	56.25%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	851,087	834,588	895,421	823,680	692,524	829,645	739,474	2.18%
YoY %	1.98%	-6.79%	8.71%	18.94%	-16.53%	12.19%	-	-
Horiz. %	115.09%	112.86%	121.09%	111.39%	93.65%	112.19%	100.00%	-
NOSH	417,200	417,294	422,368	416,000	419,711	419,013	420,156	-0.10%
YoY %	-0.02%	-1.20%	1.53%	-0.88%	0.17%	-0.27%	-	-
Horiz. %	99.30%	99.32%	100.53%	99.01%	99.89%	99.73%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	1.14%	-0.04%	4.27%	6.05%	-2.14%	8.90%	4.33%	-
YoY %	2,950.00%	-100.94%	-29.42%	382.71%	-124.04%	105.54%	-	-
Horiz. %	26.33%	-0.92%	98.61%	139.72%	-49.42%	205.54%	100.00%	-
ROE	3.63%	-0.03%	14.99%	18.52%	-8.25%	33.10%	13.91%	-
YoY %	12,200.00%	-100.20%	-19.06%	324.48%	-124.92%	137.96%	-	-
Horiz. %	26.10%	-0.22%	107.76%	133.14%	-59.31%	237.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	672.64	782.75	741.82	606.07	661.88	737.34	568.84	2.60%
YoY %	-14.07%	5.52%	22.40%	-8.43%	-10.23%	29.62%	-	-
Horiz. %	118.25%	137.60%	130.41%	106.54%	116.36%	129.62%	100.00%	-
EPS	7.41	-0.05	31.77	36.68	-13.62	65.54	24.49	-16.78%
YoY %	14,920.00%	-100.16%	-13.39%	369.31%	-120.78%	167.62%	-	-
Horiz. %	30.26%	-0.20%	129.73%	149.78%	-55.61%	267.62%	100.00%	-
DPS	7.00	7.00	15.00	10.00	12.50	7.50	5.00	5.30%
YoY %	0.00%	-53.33%	50.00%	-20.00%	66.67%	50.00%	-	-
Horiz. %	140.00%	140.00%	300.00%	200.00%	250.00%	150.00%	100.00%	-
NAPS	2.04	2.00	2.12	1.98	1.65	1.98	1.76	2.29%
YoY %	2.00%	-5.66%	7.07%	20.00%	-16.67%	12.50%	-	-
Horiz. %	115.91%	113.64%	120.45%	112.50%	93.75%	112.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 416,000
RPS	470.60	547.76	525.43	422.81	465.86	518.11	400.80	2.49%
YoY %	-14.09%	4.25%	24.27%	-9.24%	-10.08%	29.27%	-	-
Horiz. %	117.42%	136.67%	131.10%	105.49%	116.23%	129.27%	100.00%	-
EPS	5.18	-0.04	22.50	25.59	-9.59	46.05	17.25	-16.87%
YoY %	13,050.00%	-100.18%	-12.08%	366.84%	-120.83%	166.96%	-	-
Horiz. %	30.03%	-0.23%	130.43%	148.35%	-55.59%	266.96%	100.00%	-
DPS	4.88	4.91	10.58	7.01	8.78	5.29	3.52	5.14%
YoY %	-0.61%	-53.59%	50.93%	-20.16%	65.97%	50.28%	-	-
Horiz. %	138.64%	139.49%	300.57%	199.15%	249.43%	150.28%	100.00%	-
NAPS	1.4272	1.3996	1.5016	1.3813	1.1613	1.3913	1.2401	2.18%
YoY %	1.97%	-6.79%	8.71%	18.94%	-16.53%	12.19%	-	-
Horiz. %	115.09%	112.86%	121.09%	111.39%	93.65%	112.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	31/03/09	31/03/08	30/03/07	-
Price	1.66	1.68	1.98	2.39	1.19	2.07	1.64	-
P/RPS	0.25	0.21	0.27	0.39	0.18	0.28	0.29	-2.25%
YoY %	19.05%	-22.22%	-30.77%	116.67%	-35.71%	-3.45%	-	-
Horiz. %	86.21%	72.41%	93.10%	134.48%	62.07%	96.55%	100.00%	-
P/EPS	22.40	-3,354.33	6.23	6.52	-8.74	3.16	6.70	20.38%
YoY %	100.67%	-53,941.57%	-4.45%	174.60%	-376.58%	-52.84%	-	-
Horiz. %	334.33%	-50,064.63%	92.99%	97.31%	-130.45%	47.16%	100.00%	-
EY	4.46	-0.03	16.05	15.35	-11.44	31.66	14.93	-16.94%
YoY %	14,966.67%	-100.19%	4.56%	234.18%	-136.13%	112.06%	-	-
Horiz. %	29.87%	-0.20%	107.50%	102.81%	-76.62%	212.06%	100.00%	-
DY	4.22	4.17	7.58	4.18	10.50	3.62	3.05	5.11%
YoY %	1.20%	-44.99%	81.34%	-60.19%	190.06%	18.69%	-	-
Horiz. %	138.36%	136.72%	248.52%	137.05%	344.26%	118.69%	100.00%	-
P/NAPS	0.81	0.84	0.93	1.21	0.72	1.05	0.93	-2.10%
YoY %	-3.57%	-9.68%	-23.14%	68.06%	-31.43%	12.90%	-	-
Horiz. %	87.10%	90.32%	100.00%	130.11%	77.42%	112.90%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	19/11/12	15/11/11	15/11/10	06/05/09	05/05/08	21/05/07	-
Price	1.68	1.68	1.96	2.21	1.63	2.37	1.82	-
P/RPS	0.25	0.21	0.26	0.36	0.25	0.32	0.32	-3.72%
YoY %	19.05%	-19.23%	-27.78%	44.00%	-21.88%	0.00%	-	-
Horiz. %	78.12%	65.62%	81.25%	112.50%	78.12%	100.00%	100.00%	-
P/EPS	22.67	-3,354.33	6.17	6.03	-11.97	3.62	7.43	18.70%
YoY %	100.68%	-54,465.15%	2.32%	150.38%	-430.66%	-51.28%	-	-
Horiz. %	305.11%	-45,145.76%	83.04%	81.16%	-161.10%	48.72%	100.00%	-
EY	4.41	-0.03	16.21	16.60	-8.35	27.65	13.45	-15.74%
YoY %	14,800.00%	-100.19%	-2.35%	298.80%	-130.20%	105.58%	-	-
Horiz. %	32.79%	-0.22%	120.52%	123.42%	-62.08%	205.58%	100.00%	-
DY	4.17	4.17	7.65	4.52	7.67	3.16	2.75	6.60%
YoY %	0.00%	-45.49%	69.25%	-41.07%	142.72%	14.91%	-	-
Horiz. %	151.64%	151.64%	278.18%	164.36%	278.91%	114.91%	100.00%	-
P/NAPS	0.82	0.84	0.92	1.12	0.99	1.20	1.03	-3.44%
YoY %	-2.38%	-8.70%	-17.86%	13.13%	-17.50%	16.50%	-	-
Horiz. %	79.61%	81.55%	89.32%	108.74%	96.12%	116.50%	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