[SSTEEL] YoY TTM Result on 31-Mar-2007 [#1]

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	2,521,261	2,777,969	3,089,531	2,390,029	2,367,410	2,431,533	2,037,382	3.33%
YoY %	-9.24%	-10.08%	29.27%	0.96%	-2.64%	19.35%	-	-
Horiz. %	123.75%	136.35%	151.64%	117.31%	116.20%	119.35%	100.00%	-
PBT	166,206	-79,567	290,220	86,286	-49,403	98,967	105,761	7.19%
YoY %	308.89%	-127.42%	236.35%	274.66%	-149.92%	-6.42%	-	-
Horiz. %	157.15%	-75.23%	274.41%	81.59%	-46.71%	93.58%	100.00%	-
Tax	-13,631	19,982	-15,241	17,232	5,255	-27,555	-27,396	-10.17%
YoY %	-168.22%	231.11%	-188.45%	227.92%	119.07%	-0.58%	-	-
Horiz. %	49.76%	-72.94%	55.63%	-62.90%	-19.18%	100.58%	100.00%	-
NP	152,575	-59,585	274,979	103,518	-44,148	71,412	78,365	10.78%
YoY %	356.06%	-121.67%	165.63%	334.48%	-161.82%	-8.87%	-	-
Horiz. %	194.70%	-76.04%	350.90%	132.10%	-56.34%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,575	-57,159	274,618	102,882	-39,904	71,412	78,365	10.78%
YoY %	366.93%	-120.81%	166.93%	357.82%	-155.88%	-8.87%	-	-
Horiz. %	194.70%	-72.94%	350.43%	131.29%	-50.92%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.20%	-	5.25%	-19.97%	-	27.84%	25.90%	-
YoY %	0.00%	-	126.29%	0.00%	-	7.49%	-	-
Horiz. %	31.66%	-	20.27%	-77.10%	-	107.49%	100.00%	-
Total Cost	2,368,686	2,837,554	2,814,552	2,286,511	2,411,558	2,360,121	1,959,017	2.96%
YoY %	-16.52%	0.82%	23.09%	-5.19%	2.18%	20.47%	-	-
Horiz. %	120.91%	144.85%	143.67%	116.72%	123.10%	120.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	823,680	692,524	829,645	739,474	538,720	555,046	506,257	7.77%
YoY %	18.94%	-16.53%	12.19%	37.26%	-2.94%	9.64%	-	-
Horiz. %	162.70%	136.79%	163.88%	146.07%	106.41%	109.64%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	41,803	52,361	31,521	21,001	6,912	15,206	31,176	4.61%
YoY %	-20.16%	66.11%	50.09%	203.83%	-54.54%	-51.23%	-	-
Horiz. %	134.09%	167.95%	101.11%	67.36%	22.17%	48.77%	100.00%	-
Div Payout %	27.40%	0.00%	11.48%	20.41%	0.00%	21.29%	39.78%	-
YoY %	0.00%	0.00%	-43.75%	0.00%	0.00%	-46.48%	-	-
Horiz. %	68.88%	0.00%	28.86%	51.31%	0.00%	53.52%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	823,680	692,524	829,645	739,474	538,720	555,046	506,257	7.77%
YoY %	18.94%	-16.53%	12.19%	37.26%	-2.94%	9.64%	-	-
Horiz. %	162.70%	136.79%	163.88%	146.07%	106.41%	109.64%	100.00%	-
NOSH	416,000	419,711	419,013	420,156	364,000	330,384	289,289	5.74%
YoY %	-0.88%	0.17%	-0.27%	15.43%	10.17%	14.21%	-	-
Horiz. %	143.80%	145.08%	144.84%	145.24%	125.83%	114.21%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	6.05%	-2.14%	8.90%	4.33%	-1.86%	2.94%	3.85%	-
YoY %	382.71%	-124.04%	105.54%	332.80%	-163.27%	-23.64%	-	-
Horiz. %	157.14%	-55.58%	231.17%	112.47%	-48.31%	76.36%	100.00%	-
ROE	18.52%	-8.25%	33.10%	13.91%	-7.41%	12.87%	15.48%	-
YoY %	324.48%	-124.92%	137.96%	287.72%	-157.58%	-16.86%	-	-
Horiz. %	119.64%	-53.29%	213.82%	89.86%	-47.87%	83.14%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	606.07	661.88	737.34	568.84	650.39	735.97	704.27	-2.28%
YoY %	-8.43%	-10.23%	29.62%	-12.54%	-11.63%	4.50%	-	-
Horiz. %	86.06%	93.98%	104.70%	80.77%	92.35%	104.50%	100.00%	-
EPS	36.68	-13.62	65.54	24.49	-10.96	21.61	27.09	4.76%
YoY %	369.31%	-120.78%	167.62%	323.45%	-150.72%	-20.23%	-	-
Horiz. %	135.40%	-50.28%	241.93%	90.40%	-40.46%	79.77%	100.00%	-
DPS	10.00	12.50	7.50	5.00	1.90	4.60	10.78	-1.14%
YoY %	-20.00%	66.67%	50.00%	163.16%	-58.70%	-57.33%	-	-
Horiz. %	92.76%	115.96%	69.57%	46.38%	17.63%	42.67%	100.00%	-
NAPS	1.98	1.65	1.98	1.76	1.48	1.68	1.75	1.91%
YoY %	20.00%	-16.67%	12.50%	18.92%	-11.90%	-4.00%	-	-
Horiz. %	113.14%	94.29%	113.14%	100.57%	84.57%	96.00%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 420,156
RPS	422.81	465.86	518.11	400.80	397.01	407.76	341.66	3.33%
YoY %	-9.24%	-10.08%	29.27%	0.95%	-2.64%	19.35%	-	-
Horiz. %	123.75%	136.35%	151.64%	117.31%	116.20%	119.35%	100.00%	-
EPS	25.59	-9.59	46.05	17.25	-6.69	11.98	13.14	10.79%
YoY %	366.84%	-120.83%	166.96%	357.85%	-155.84%	-8.83%	-	-
Horiz. %	194.75%	-72.98%	350.46%	131.28%	-50.91%	91.17%	100.00%	-
DPS	7.01	8.78	5.29	3.52	1.16	2.55	5.23	4.60%
YoY %	-20.16%	65.97%	50.28%	203.45%	-54.51%	-51.24%	-	-
Horiz. %	134.03%	167.88%	101.15%	67.30%	22.18%	48.76%	100.00%	-
NAPS	1.3813	1.1613	1.3913	1.2401	0.9034	0.9308	0.849	7.77%
YoY %	18.94%	-16.53%	12.19%	37.27%	-2.94%	9.63%	-	-
Horiz. %	162.70%	136.78%	163.88%	146.07%	106.41%	109.63%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	2.39	1.19	2.07	1.64	1.01	1.75	2.22	-
P/RPS	0.39	0.18	0.28	0.29	0.16	0.24	0.32	3.08%
YoY %	116.67%	-35.71%	-3.45%	81.25%	-33.33%	-25.00%	-	-
Horiz. %	121.88%	56.25%	87.50%	90.62%	50.00%	75.00%	100.00%	-
P/EPS	6.52	-8.74	3.16	6.70	-9.21	8.10	8.20	-3.46%
YoY %	174.60%	-376.58%	-52.84%	172.75%	-213.70%	-1.22%	-	-
Horiz. %	79.51%	-106.59%	38.54%	81.71%	-112.32%	98.78%	100.00%	-
EY	15.35	-11.44	31.66	14.93	-10.85	12.35	12.20	3.59%
YoY %	234.18%	-136.13%	112.06%	237.60%	-187.85%	1.23%	-	-
Horiz. %	125.82%	-93.77%	259.51%	122.38%	-88.93%	101.23%	100.00%	-
DY	4.18	10.50	3.62	3.05	1.88	2.63	4.85	-2.25%
YoY %	-60.19%	190.06%	18.69%	62.23%	-28.52%	-45.77%	-	-
Horiz. %	86.19%	216.49%	74.64%	62.89%	38.76%	54.23%	100.00%	-
P/NAPS	1.21	0.72	1.05	0.93	0.68	1.04	1.27	-0.74%
YoY %	68.06%	-31.43%	12.90%	36.76%	-34.62%	-18.11%	-	-
Horiz. %	95.28%	56.69%	82.68%	73.23%	53.54%	81.89%	100.00%	-

	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	15/11/10	06/05/09	05/05/08	21/05/07	19/05/06	09/05/05	24/05/04	-
Price	2.21	1.63	2.37	1.82	1.08	1.72	2.10	-
P/RPS	0.36	0.25	0.32	0.32	0.17	0.23	0.30	2.84%
YoY %	44.00%	-21.88%	0.00%	88.24%	-26.09%	-23.33%	-	-
Horiz. %	120.00%	83.33%	106.67%	106.67%	56.67%	76.67%	100.00%	-
P/EPS	6.03	-11.97	3.62	7.43	-9.85	7.96	7.75	-3.78%
YoY %	150.38%	-430.66%	-51.28%	175.43%	-223.74%	2.71%	-	-
Horiz. %	77.81%	-154.45%	46.71%	95.87%	-127.10%	102.71%	100.00%	-
EY	16.60	-8.35	27.65	13.45	-10.15	12.57	12.90	3.95%
YoY %	298.80%	-130.20%	105.58%	232.51%	-180.75%	-2.56%	-	-
Horiz. %	128.68%	-64.73%	214.34%	104.26%	-78.68%	97.44%	100.00%	-
DY	4.52	7.67	3.16	2.75	1.76	2.68	5.13	-1.92%
YoY %	-41.07%	142.72%	14.91%	56.25%	-34.33%	-47.76%	-	-
Horiz. %	88.11%	149.51%	61.60%	53.61%	34.31%	52.24%	100.00%	-
P/NAPS	1.12	0.99	1.20	1.03	0.73	1.02	1.20	-1.05%
YoY %	13.13%	-17.50%	16.50%	41.10%	-28.43%	-15.00%	-	-
Horiz. %	93.33%	82.50%	100.00%	85.83%	60.83%	85.00%	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