[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 224.41%
YoY- -55.8%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,822,838 2,828,860 2,793,312 2,816,452 3,296,270 3,376,145 3,325,692 -10.36%
PBT 44,358 31,844 -2,860 34,428 13,771 -24,548 21,830 60.49%
Tax -1,178 -7,014 2,414 -5,964 -6,533 2,826 -3,182 -48.47%
NP 43,180 24,829 -446 28,464 7,238 -21,721 18,648 75.11%
-
NP to SH 42,177 23,940 -604 28,376 8,747 -19,506 21,050 59.00%
-
Tax Rate 2.66% 22.03% - 17.32% 47.44% - 14.58% -
Total Cost 2,779,658 2,804,030 2,793,758 2,787,988 3,289,032 3,397,866 3,307,044 -10.94%
-
Net Worth 856,067 864,345 610,039 834,588 833,047 843,482 873,196 -1.31%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 29,231 38,972 12,079 33,383 41,652 55,733 42,100 -21.60%
Div Payout % 69.31% 162.79% 0.00% 117.65% 476.19% 0.00% 200.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 856,067 864,345 610,039 834,588 833,047 843,482 873,196 -1.31%
NOSH 417,594 417,558 301,999 417,294 416,523 417,999 421,000 -0.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.53% 0.88% -0.02% 1.01% 0.22% -0.64% 0.56% -
ROE 4.93% 2.77% -0.10% 3.40% 1.05% -2.31% 2.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 675.98 677.48 924.94 674.93 791.38 807.69 789.95 -9.87%
EPS 10.10 5.73 -0.20 6.80 2.10 -4.67 5.00 59.86%
DPS 7.00 9.33 4.00 8.00 10.00 13.33 10.00 -21.17%
NAPS 2.05 2.07 2.02 2.00 2.00 2.0179 2.0741 -0.77%
Adjusted Per Share Value based on latest NOSH - 417,294
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 473.38 474.39 468.43 472.31 552.77 566.17 557.71 -10.36%
EPS 7.07 4.01 -0.10 4.76 1.47 -3.27 3.53 58.95%
DPS 4.90 6.54 2.03 5.60 6.98 9.35 7.06 -21.62%
NAPS 1.4356 1.4495 1.023 1.3996 1.397 1.4145 1.4643 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.75 1.35 1.30 1.68 1.80 1.89 1.90 -
P/RPS 0.26 0.20 0.14 0.25 0.23 0.23 0.24 5.48%
P/EPS 17.33 23.55 -650.00 24.71 85.71 -40.50 38.00 -40.77%
EY 5.77 4.25 -0.15 4.05 1.17 -2.47 2.63 68.92%
DY 4.00 6.91 3.08 4.76 5.56 7.05 5.26 -16.70%
P/NAPS 0.85 0.65 0.64 0.84 0.90 0.94 0.92 -5.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/04/13 30/01/13 19/11/12 17/08/12 15/05/12 31/01/12 -
Price 1.72 1.38 1.38 1.68 1.94 1.82 2.00 -
P/RPS 0.25 0.20 0.15 0.25 0.25 0.23 0.25 0.00%
P/EPS 17.03 24.07 -690.00 24.71 92.38 -39.00 40.00 -43.43%
EY 5.87 4.15 -0.14 4.05 1.08 -2.56 2.50 76.74%
DY 4.07 6.76 2.90 4.76 5.15 7.33 5.00 -12.83%
P/NAPS 0.84 0.67 0.68 0.84 0.97 0.90 0.96 -8.52%

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