[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.89%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,631,080 3,352,140 2,811,042 2,829,528 2,474,190 2,238,184 2,353,284 33.56%
PBT 666,558 430,588 195,152 149,774 115,014 50,316 66,132 367.26%
Tax -65,626 -43,840 -3,359 -764 8,348 3,688 18,823 -
NP 600,932 386,748 191,793 149,010 123,362 54,004 84,955 268.92%
-
NP to SH 597,678 385,492 191,690 148,944 123,208 53,780 84,706 268.31%
-
Tax Rate 9.85% 10.18% 1.72% 0.51% -7.26% -7.33% -28.46% -
Total Cost 3,030,148 2,965,392 2,619,249 2,680,517 2,350,828 2,184,180 2,268,329 21.31%
-
Net Worth 1,039,439 829,645 734,468 772,716 716,617 739,474 661,081 35.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 62,869 - 31,477 41,995 20,953 84,031 20,920 108.38%
Div Payout % 10.52% - 16.42% 28.20% 17.01% 156.25% 24.70% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,039,439 829,645 734,468 772,716 716,617 739,474 661,081 35.25%
NOSH 419,129 419,013 419,696 419,954 419,074 420,156 418,405 0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.55% 11.54% 6.82% 5.27% 4.99% 2.41% 3.61% -
ROE 57.50% 46.46% 26.10% 19.28% 17.19% 7.27% 12.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 866.34 800.01 669.78 673.77 590.39 532.70 562.44 33.41%
EPS 142.60 92.00 45.70 35.47 29.40 12.80 20.20 268.43%
DPS 15.00 0.00 7.50 10.00 5.00 20.00 5.00 108.14%
NAPS 2.48 1.98 1.75 1.84 1.71 1.76 1.58 35.09%
Adjusted Per Share Value based on latest NOSH - 421,042
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 608.92 562.14 471.40 474.50 414.91 375.34 394.64 33.56%
EPS 100.23 64.65 32.15 24.98 20.66 9.02 14.20 268.40%
DPS 10.54 0.00 5.28 7.04 3.51 14.09 3.51 108.27%
NAPS 1.7431 1.3913 1.2317 1.2958 1.2017 1.2401 1.1086 35.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.10 2.07 1.80 1.72 1.71 1.64 1.46 -
P/RPS 0.36 0.26 0.27 0.26 0.29 0.31 0.26 24.25%
P/EPS 2.17 2.25 3.94 4.85 5.82 12.81 7.21 -55.12%
EY 46.00 44.44 25.37 20.62 17.19 7.80 13.87 122.55%
DY 4.84 0.00 4.17 5.81 2.92 12.20 3.42 26.07%
P/NAPS 1.25 1.05 1.03 0.93 1.00 0.93 0.92 22.69%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 05/05/08 19/02/08 15/11/07 20/08/07 21/05/07 09/02/07 -
Price 2.66 2.37 2.32 1.70 1.66 1.82 1.67 -
P/RPS 0.31 0.30 0.35 0.25 0.28 0.34 0.30 2.21%
P/EPS 1.87 2.58 5.08 4.79 5.65 14.22 8.25 -62.85%
EY 53.61 38.82 19.69 20.86 17.71 7.03 12.12 169.70%
DY 5.64 0.00 3.23 5.88 3.01 10.99 2.99 52.72%
P/NAPS 1.07 1.20 1.33 0.92 0.97 1.03 1.06 0.62%

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