[SSTEEL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 68.57%
YoY- 374.33%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,018,452 3,222,399 2,811,042 2,353,284 2,430,494 2,398,866 1,878,755 6.52%
PBT 103,441 106,538 195,152 66,131 -37,191 138,417 70,604 5.22%
Tax 18,438 -3,961 -3,359 18,823 2,401 -40,346 -18,286 -
NP 121,879 102,577 191,793 84,954 -34,790 98,071 52,318 11.93%
-
NP to SH 121,879 104,689 191,690 84,705 -30,877 98,071 52,318 11.93%
-
Tax Rate -17.82% 3.72% 1.72% -28.46% - 29.15% 25.90% -
Total Cost 2,896,573 3,119,822 2,619,249 2,268,330 2,465,284 2,300,795 1,826,437 6.34%
-
Net Worth 878,666 758,585 419,278 722,445 545,590 526,136 281,431 16.38%
Dividend
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 62,776 52,361 31,521 21,001 6,912 15,206 31,176 9.77%
Div Payout % 51.51% 50.02% 16.44% 24.79% 0.00% 15.51% 59.59% -
Equity
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 878,666 758,585 419,278 722,445 545,590 526,136 281,431 16.38%
NOSH 416,429 419,108 419,278 420,026 358,941 304,124 281,431 5.36%
Ratio Analysis
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.04% 3.18% 6.82% 3.61% -1.43% 4.09% 2.78% -
ROE 13.87% 13.80% 45.72% 11.72% -5.66% 18.64% 18.59% -
Per Share
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 724.84 768.87 670.45 560.27 677.13 788.78 667.57 1.10%
EPS 29.27 24.98 45.72 20.17 -8.60 32.25 18.59 6.23%
DPS 15.00 12.50 7.50 5.00 1.93 5.00 11.08 4.12%
NAPS 2.11 1.81 1.00 1.72 1.52 1.73 1.00 10.46%
Adjusted Per Share Value based on latest NOSH - 420,026
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 506.19 540.39 471.40 394.64 407.59 402.28 315.06 6.52%
EPS 20.44 17.56 32.15 14.20 -5.18 16.45 8.77 11.94%
DPS 10.53 8.78 5.29 3.52 1.16 2.55 5.23 9.77%
NAPS 1.4735 1.2721 0.7031 1.2115 0.9149 0.8823 0.472 16.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/11 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.12 1.32 1.80 1.46 0.82 2.15 1.64 -
P/RPS 0.29 0.17 0.27 0.26 0.12 0.27 0.25 1.99%
P/EPS 7.24 5.28 3.94 7.24 -9.53 6.67 8.82 -2.59%
EY 13.81 18.92 25.40 13.81 -10.49 15.00 11.34 2.66%
DY 7.08 9.47 4.17 3.42 2.35 2.33 6.75 0.63%
P/NAPS 1.00 0.73 1.80 0.85 0.54 1.24 1.64 -6.38%
Price Multiplier on Announcement Date
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/08/11 19/02/09 19/02/08 09/02/07 21/02/06 21/02/05 24/02/04 -
Price 2.07 1.42 2.32 1.67 0.85 2.01 1.82 -
P/RPS 0.29 0.18 0.35 0.30 0.13 0.25 0.27 0.95%
P/EPS 7.07 5.68 5.07 8.28 -9.88 6.23 9.79 -4.24%
EY 14.14 17.59 19.71 12.08 -10.12 16.04 10.21 4.43%
DY 7.25 8.80 3.23 2.99 2.27 2.49 6.09 2.35%
P/NAPS 0.98 0.78 2.32 0.97 0.56 1.16 1.82 -7.92%

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