[SSTEEL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 128.46%
YoY- 78.92%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,212,872 1,878,755 1,845,100 1,681,752 1,578,364 1,460,322 1,533,516 27.66%
PBT 176,344 70,604 63,534 69,274 35,716 26,514 34,342 197.34%
Tax -52,528 -18,286 -23,284 -24,432 -16,088 -14,004 -20,238 88.75%
NP 123,816 52,318 40,250 44,842 19,628 12,510 14,104 324.99%
-
NP to SH 123,816 52,318 40,250 44,842 19,628 12,510 14,104 324.99%
-
Tax Rate 29.79% 25.90% 36.65% 35.27% 45.04% 52.82% 58.93% -
Total Cost 2,089,056 1,826,437 1,804,849 1,636,910 1,558,736 1,447,812 1,519,412 23.62%
-
Net Worth 506,257 479,454 420,374 317,867 305,965 290,938 282,425 47.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 14,185 11,285 17,028 - - - -
Div Payout % - 27.11% 28.04% 37.97% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 506,257 479,454 420,374 317,867 305,965 290,938 282,425 47.51%
NOSH 289,289 283,700 282,130 283,810 288,647 282,821 282,425 1.61%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.60% 2.78% 2.18% 2.67% 1.24% 0.86% 0.92% -
ROE 24.46% 10.91% 9.57% 14.11% 6.42% 4.30% 4.99% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 764.93 662.23 653.99 592.56 546.81 516.34 542.98 25.64%
EPS 42.80 18.40 14.27 15.80 6.80 4.40 4.93 321.85%
DPS 0.00 5.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 1.75 1.69 1.49 1.12 1.06 1.0287 1.00 45.17%
Adjusted Per Share Value based on latest NOSH - 282,483
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 371.09 315.06 309.42 282.02 264.69 244.89 257.17 27.66%
EPS 20.76 8.77 6.75 7.52 3.29 2.10 2.37 324.37%
DPS 0.00 2.38 1.89 2.86 0.00 0.00 0.00 -
NAPS 0.849 0.804 0.705 0.5331 0.5131 0.4879 0.4736 47.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.22 1.64 1.78 1.50 1.00 1.10 1.22 -
P/RPS 0.29 0.25 0.27 0.25 0.18 0.21 0.22 20.20%
P/EPS 5.19 8.89 12.48 9.49 14.71 24.87 24.43 -64.36%
EY 19.28 11.24 8.01 10.53 6.80 4.02 4.09 180.87%
DY 0.00 3.05 2.25 4.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.97 1.19 1.34 0.94 1.07 1.22 2.71%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 -
Price 2.10 1.82 1.70 1.85 1.40 1.14 1.09 -
P/RPS 0.27 0.27 0.26 0.31 0.26 0.22 0.20 22.12%
P/EPS 4.91 9.87 11.92 11.71 20.59 25.77 21.83 -62.98%
EY 20.38 10.13 8.39 8.54 4.86 3.88 4.58 170.29%
DY 0.00 2.75 2.35 3.24 0.00 0.00 0.00 -
P/NAPS 1.20 1.08 1.14 1.65 1.32 1.11 1.09 6.61%

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