[SSTEEL] YoY TTM Result on 31-Mar-2009 [#1]

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	3,266,379	3,133,221	2,521,261	2,777,969	3,089,531	2,390,029	2,367,410	5.07%
YoY %	4.25%	24.27%	-9.24%	-10.08%	29.27%	0.96%	-	-
Horiz. %	137.97%	132.35%	106.50%	117.34%	130.50%	100.96%	100.00%	-
PBT	5,052	117,308	166,206	-79,567	290,220	86,286	-49,403	-
YoY %	-95.69%	-29.42%	308.89%	-127.42%	236.35%	274.66%	-	-
Horiz. %	-10.23%	-237.45%	-336.43%	161.06%	-587.45%	-174.66%	100.00%	-
Tax	-6,275	16,404	-13,631	19,982	-15,241	17,232	5,255	-
YoY %	-138.25%	220.34%	-168.22%	231.11%	-188.45%	227.92%	-	-
Horiz. %	-119.41%	312.16%	-259.39%	380.25%	-290.03%	327.92%	100.00%	-
NP	-1,223	133,712	152,575	-59,585	274,979	103,518	-44,148	-42.37%
YoY %	-100.91%	-12.36%	356.06%	-121.67%	165.63%	334.48%	-	-
Horiz. %	2.77%	-302.87%	-345.60%	134.97%	-622.86%	-234.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-209	134,185	152,575	-57,159	274,618	102,882	-39,904	-55.38%
YoY %	-100.16%	-12.05%	366.93%	-120.81%	166.93%	357.82%	-	-
Horiz. %	0.52%	-336.27%	-382.36%	143.24%	-688.20%	-257.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	124.21%	-13.98%	8.20%	-	5.25%	-19.97%	-	-
YoY %	988.48%	-270.49%	0.00%	-	126.29%	0.00%	-	-
Horiz. %	-621.98%	70.01%	-41.06%	-	-26.29%	100.00%	-	-
Total Cost	3,267,602	2,999,509	2,368,686	2,837,554	2,814,552	2,286,511	2,411,558	4.77%
YoY %	8.94%	26.63%	-16.52%	0.82%	23.09%	-5.19%	-	-
Horiz. %	135.50%	124.38%	98.22%	117.66%	116.71%	94.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	834,588	895,421	823,680	692,524	829,645	739,474	538,720	6.95%
YoY %	-6.79%	8.71%	18.94%	-16.53%	12.19%	37.26%	-	-
Horiz. %	154.92%	166.21%	152.90%	128.55%	154.00%	137.26%	100.00%	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	29,308	63,095	41,803	52,361	31,521	21,001	6,912	24.85%
YoY %	-53.55%	50.93%	-20.16%	66.11%	50.09%	203.83%	-	-
Horiz. %	424.02%	912.83%	604.79%	757.54%	456.03%	303.83%	100.00%	-
Div Payout %	0.00%	47.02%	27.40%	0.00%	11.48%	20.41%	0.00%	-
YoY %	0.00%	71.61%	0.00%	0.00%	-43.75%	0.00%	-	-
Horiz. %	0.00%	230.38%	134.25%	0.00%	56.25%	100.00%	-	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	834,588	895,421	823,680	692,524	829,645	739,474	538,720	6.95%
YoY %	-6.79%	8.71%	18.94%	-16.53%	12.19%	37.26%	-	-
Horiz. %	154.92%	166.21%	152.90%	128.55%	154.00%	137.26%	100.00%	-
NOSH	417,294	422,368	416,000	419,711	419,013	420,156	364,000	2.12%
YoY %	-1.20%	1.53%	-0.88%	0.17%	-0.27%	15.43%	-	-
Horiz. %	114.64%	116.04%	114.29%	115.31%	115.11%	115.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	-0.04%	4.27%	6.05%	-2.14%	8.90%	4.33%	-1.86%	-
YoY %	-100.94%	-29.42%	382.71%	-124.04%	105.54%	332.80%	-	-
Horiz. %	2.15%	-229.57%	-325.27%	115.05%	-478.49%	-232.80%	100.00%	-
ROE	-0.03%	14.99%	18.52%	-8.25%	33.10%	13.91%	-7.41%	-
YoY %	-100.20%	-19.06%	324.48%	-124.92%	137.96%	287.72%	-	-
Horiz. %	0.40%	-202.29%	-249.93%	111.34%	-446.69%	-187.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	782.75	741.82	606.07	661.88	737.34	568.84	650.39	2.88%
YoY %	5.52%	22.40%	-8.43%	-10.23%	29.62%	-12.54%	-	-
Horiz. %	120.35%	114.06%	93.19%	101.77%	113.37%	87.46%	100.00%	-
EPS	-0.05	31.77	36.68	-13.62	65.54	24.49	-10.96	-56.32%
YoY %	-100.16%	-13.39%	369.31%	-120.78%	167.62%	323.45%	-	-
Horiz. %	0.46%	-289.87%	-334.67%	124.27%	-597.99%	-223.45%	100.00%	-
DPS	7.00	15.00	10.00	12.50	7.50	5.00	1.90	22.19%
YoY %	-53.33%	50.00%	-20.00%	66.67%	50.00%	163.16%	-	-
Horiz. %	368.42%	789.47%	526.32%	657.89%	394.74%	263.16%	100.00%	-
NAPS	2.00	2.12	1.98	1.65	1.98	1.76	1.48	4.73%
YoY %	-5.66%	7.07%	20.00%	-16.67%	12.50%	18.92%	-	-
Horiz. %	135.14%	143.24%	133.78%	111.49%	133.78%	118.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 419,711
RPS	547.76	525.43	422.81	465.86	518.11	400.80	397.01	5.07%
YoY %	4.25%	24.27%	-9.24%	-10.08%	29.27%	0.95%	-	-
Horiz. %	137.97%	132.35%	106.50%	117.34%	130.50%	100.95%	100.00%	-
EPS	-0.04	22.50	25.59	-9.59	46.05	17.25	-6.69	-54.46%
YoY %	-100.18%	-12.08%	366.84%	-120.83%	166.96%	357.85%	-	-
Horiz. %	0.60%	-336.32%	-382.51%	143.35%	-688.34%	-257.85%	100.00%	-
DPS	4.91	10.58	7.01	8.78	5.29	3.52	1.16	24.82%
YoY %	-53.59%	50.93%	-20.16%	65.97%	50.28%	203.45%	-	-
Horiz. %	423.28%	912.07%	604.31%	756.90%	456.03%	303.45%	100.00%	-
NAPS	1.3996	1.5016	1.3813	1.1613	1.3913	1.2401	0.9034	6.95%
YoY %	-6.79%	8.71%	18.94%	-16.53%	12.19%	37.27%	-	-
Horiz. %	154.93%	166.22%	152.90%	128.55%	154.01%	137.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.68	1.98	2.39	1.19	2.07	1.64	1.01	-
P/RPS	0.21	0.27	0.39	0.18	0.28	0.29	0.16	4.26%
YoY %	-22.22%	-30.77%	116.67%	-35.71%	-3.45%	81.25%	-	-
Horiz. %	131.25%	168.75%	243.75%	112.50%	175.00%	181.25%	100.00%	-
P/EPS	-3,354.33	6.23	6.52	-8.74	3.16	6.70	-9.21	147.53%
YoY %	-53,941.57%	-4.45%	174.60%	-376.58%	-52.84%	172.75%	-	-
Horiz. %	36,420.52%	-67.64%	-70.79%	94.90%	-34.31%	-72.75%	100.00%	-
EY	-0.03	16.05	15.35	-11.44	31.66	14.93	-10.85	-59.55%
YoY %	-100.19%	4.56%	234.18%	-136.13%	112.06%	237.60%	-	-
Horiz. %	0.28%	-147.93%	-141.47%	105.44%	-291.80%	-137.60%	100.00%	-
DY	4.17	7.58	4.18	10.50	3.62	3.05	1.88	13.02%
YoY %	-44.99%	81.34%	-60.19%	190.06%	18.69%	62.23%	-	-
Horiz. %	221.81%	403.19%	222.34%	558.51%	192.55%	162.23%	100.00%	-
P/NAPS	0.84	0.93	1.21	0.72	1.05	0.93	0.68	3.30%
YoY %	-9.68%	-23.14%	68.06%	-31.43%	12.90%	36.76%	-	-
Horiz. %	123.53%	136.76%	177.94%	105.88%	154.41%	136.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	15/11/11	15/11/10	06/05/09	05/05/08	21/05/07	19/05/06	-
Price	1.68	1.96	2.21	1.63	2.37	1.82	1.08	-
P/RPS	0.21	0.26	0.36	0.25	0.32	0.32	0.17	3.30%
YoY %	-19.23%	-27.78%	44.00%	-21.88%	0.00%	88.24%	-	-
Horiz. %	123.53%	152.94%	211.76%	147.06%	188.24%	188.24%	100.00%	-
P/EPS	-3,354.33	6.17	6.03	-11.97	3.62	7.43	-9.85	144.99%
YoY %	-54,465.15%	2.32%	150.38%	-430.66%	-51.28%	175.43%	-	-
Horiz. %	34,054.11%	-62.64%	-61.22%	121.52%	-36.75%	-75.43%	100.00%	-
EY	-0.03	16.21	16.60	-8.35	27.65	13.45	-10.15	-59.14%
YoY %	-100.19%	-2.35%	298.80%	-130.20%	105.58%	232.51%	-	-
Horiz. %	0.30%	-159.70%	-163.55%	82.27%	-272.41%	-132.51%	100.00%	-
DY	4.17	7.65	4.52	7.67	3.16	2.75	1.76	14.17%
YoY %	-45.49%	69.25%	-41.07%	142.72%	14.91%	56.25%	-	-
Horiz. %	236.93%	434.66%	256.82%	435.80%	179.55%	156.25%	100.00%	-
P/NAPS	0.84	0.92	1.12	0.99	1.20	1.03	0.73	2.18%
YoY %	-8.70%	-17.86%	13.13%	-17.50%	16.50%	41.10%	-	-
Horiz. %	115.07%	126.03%	153.42%	135.62%	164.38%	141.10%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:00:00

EMA 5

30 Mins

SELL

2024-07-03 16:00:00

ADX

30 Mins

SELL

2024-07-03 16:00:00

EMA 5

10 Mins

SELL

2024-07-03 16:00:00

ADX

10 Mins

SELL

2024-07-03 16:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

943

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

SALCON

SALCON BHD

884

HLIND

HONG LEONG INDUSTRIES BHD

798

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

562

JCY

JCY INTERNATIONAL BERHAD

538

PBBANK

PUBLIC BANK BHD

525

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More