[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2009

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009
Profit Trend
QoQ- 58.22%
YoY- -113.43%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,626,780 2,514,968 2,022,337 2,165,821 1,764,002 1,574,420 3,222,399 -12.76%
PBT 198,920 148,752 8,824 -81,726 -190,688 -313,832 106,538 51.80%
Tax -20,736 -10,820 8,359 16,429 34,388 51,932 -3,961 202.41%
NP 178,184 137,932 17,183 -65,296 -156,300 -261,900 102,577 44.64%
-
NP to SH 178,184 137,932 17,183 -65,296 -156,300 -261,900 104,689 42.69%
-
Tax Rate 10.42% 7.27% -94.73% - - - 3.72% -
Total Cost 2,448,596 2,377,036 2,005,154 2,231,118 1,920,302 1,836,320 3,119,822 -14.95%
-
Net Worth 848,895 794,791 748,061 703,193 680,661 692,524 757,948 7.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 42,024 - 20,779 31,392 21,008 - 52,344 -13.65%
Div Payout % 23.58% - 120.93% 0.00% 0.00% - 50.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 848,895 794,791 748,061 703,193 680,661 692,524 757,948 7.86%
NOSH 420,245 420,524 415,589 418,567 420,161 419,711 418,756 0.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.78% 5.48% 0.85% -3.01% -8.86% -16.63% 3.18% -
ROE 20.99% 17.35% 2.30% -9.29% -22.96% -37.82% 13.81% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 625.06 598.06 486.62 517.44 419.84 375.12 769.52 -12.97%
EPS 42.40 32.80 4.10 -15.60 -37.20 -62.40 25.00 42.35%
DPS 10.00 0.00 5.00 7.50 5.00 0.00 12.50 -13.85%
NAPS 2.02 1.89 1.80 1.68 1.62 1.65 1.81 7.61%
Adjusted Per Share Value based on latest NOSH - 417,096
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 440.50 421.75 339.14 363.20 295.82 264.03 540.39 -12.77%
EPS 29.88 23.13 2.88 -10.95 -26.21 -43.92 17.56 42.66%
DPS 7.05 0.00 3.48 5.26 3.52 0.00 8.78 -13.64%
NAPS 1.4236 1.3328 1.2545 1.1792 1.1414 1.1613 1.2711 7.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.82 2.50 1.98 1.74 1.73 1.19 1.32 -
P/RPS 0.35 0.48 0.41 0.34 0.41 0.32 0.17 62.05%
P/EPS 40.80 56.08 47.89 -11.15 -4.65 -1.91 5.28 292.32%
EY 2.45 1.78 2.09 -8.97 -21.50 -52.44 18.94 -74.51%
DY 3.00 2.18 2.53 4.31 2.89 0.00 9.47 -53.62%
P/NAPS 0.91 2.50 1.10 1.04 1.07 0.72 0.73 15.87%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 03/05/10 21/01/10 12/11/09 06/08/09 06/05/09 19/02/09 -
Price 2.04 2.35 2.39 1.89 1.82 1.63 1.42 -
P/RPS 0.39 0.45 0.49 0.37 0.43 0.43 0.18 67.67%
P/EPS 45.73 52.72 57.80 -12.12 -4.89 -2.61 5.68 303.23%
EY 2.19 1.90 1.73 -8.25 -20.44 -38.28 17.61 -75.18%
DY 2.67 2.32 2.09 3.97 2.75 0.00 8.80 -54.94%
P/NAPS 1.02 2.35 1.33 1.13 1.12 0.99 0.78 19.64%

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