[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.3%
YoY- 124.11%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,845,100 1,681,752 1,578,364 1,460,322 1,533,516 1,568,352 1,368,352 22.03%
PBT 63,534 69,274 35,716 26,514 34,342 25,862 -27,980 -
Tax -23,284 -24,432 -16,088 -14,004 -20,238 -800 27,980 -
NP 40,250 44,842 19,628 12,510 14,104 25,062 0 -
-
NP to SH 40,250 44,842 19,628 12,510 14,104 25,062 -28,564 -
-
Tax Rate 36.65% 35.27% 45.04% 52.82% 58.93% 3.09% - -
Total Cost 1,804,849 1,636,910 1,558,736 1,447,812 1,519,412 1,543,290 1,368,352 20.25%
-
Net Worth 420,374 317,867 305,965 290,938 282,425 330,208 296,365 26.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,285 17,028 - - - - - -
Div Payout % 28.04% 37.97% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 420,374 317,867 305,965 290,938 282,425 330,208 296,365 26.21%
NOSH 282,130 283,810 288,647 282,821 282,425 282,229 282,252 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.18% 2.67% 1.24% 0.86% 0.92% 1.60% 0.00% -
ROE 9.57% 14.11% 6.42% 4.30% 4.99% 7.59% -9.64% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 653.99 592.56 546.81 516.34 542.98 555.70 484.80 22.06%
EPS 14.27 15.80 6.80 4.40 4.93 8.88 -10.12 -
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.12 1.06 1.0287 1.00 1.17 1.05 26.25%
Adjusted Per Share Value based on latest NOSH - 287,124
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 309.42 282.02 264.69 244.89 257.17 263.01 229.47 22.03%
EPS 6.75 7.52 3.29 2.10 2.37 4.20 -4.79 -
DPS 1.89 2.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.5331 0.5131 0.4879 0.4736 0.5538 0.497 26.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.78 1.50 1.00 1.10 1.22 0.87 0.68 -
P/RPS 0.27 0.25 0.18 0.21 0.22 0.16 0.14 54.87%
P/EPS 12.48 9.49 14.71 24.87 24.43 9.80 -6.72 -
EY 8.01 10.53 6.80 4.02 4.09 10.21 -14.88 -
DY 2.25 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 0.94 1.07 1.22 0.74 0.65 49.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 31/05/02 -
Price 1.70 1.85 1.40 1.14 1.09 1.04 0.92 -
P/RPS 0.26 0.31 0.26 0.22 0.20 0.19 0.19 23.23%
P/EPS 11.92 11.71 20.59 25.77 21.83 11.71 -9.09 -
EY 8.39 8.54 4.86 3.88 4.58 8.54 -11.00 -
DY 2.35 3.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.65 1.32 1.11 1.09 0.89 0.88 18.81%

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