[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.7%
YoY- 126.3%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,645,305 3,631,080 3,352,140 2,811,042 2,829,528 2,474,190 2,238,184 38.30%
PBT 542,016 666,558 430,588 195,152 149,774 115,014 50,316 385.65%
Tax -54,240 -65,626 -43,840 -3,359 -764 8,348 3,688 -
NP 487,776 600,932 386,748 191,793 149,010 123,362 54,004 331.97%
-
NP to SH 486,048 597,678 385,492 191,690 148,944 123,208 53,780 332.14%
-
Tax Rate 10.01% 9.85% 10.18% 1.72% 0.51% -7.26% -7.33% -
Total Cost 3,157,529 3,030,148 2,965,392 2,619,249 2,680,517 2,350,828 2,184,180 27.76%
-
Net Worth 1,069,697 1,039,439 829,645 734,468 772,716 716,617 739,474 27.82%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 69,914 62,869 - 31,477 41,995 20,953 84,031 -11.50%
Div Payout % 14.38% 10.52% - 16.42% 28.20% 17.01% 156.25% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,069,697 1,039,439 829,645 734,468 772,716 716,617 739,474 27.82%
NOSH 419,489 419,129 419,013 419,696 419,954 419,074 420,156 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.38% 16.55% 11.54% 6.82% 5.27% 4.99% 2.41% -
ROE 45.44% 57.50% 46.46% 26.10% 19.28% 17.19% 7.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 868.99 866.34 800.01 669.78 673.77 590.39 532.70 38.45%
EPS 115.87 142.60 92.00 45.70 35.47 29.40 12.80 332.61%
DPS 16.67 15.00 0.00 7.50 10.00 5.00 20.00 -11.40%
NAPS 2.55 2.48 1.98 1.75 1.84 1.71 1.76 27.95%
Adjusted Per Share Value based on latest NOSH - 419,278
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 611.31 608.92 562.14 471.40 474.50 414.91 375.34 38.30%
EPS 81.51 100.23 64.65 32.15 24.98 20.66 9.02 332.11%
DPS 11.72 10.54 0.00 5.28 7.04 3.51 14.09 -11.52%
NAPS 1.7939 1.7431 1.3913 1.2317 1.2958 1.2017 1.2401 27.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.93 3.10 2.07 1.80 1.72 1.71 1.64 -
P/RPS 0.22 0.36 0.26 0.27 0.26 0.29 0.31 -20.38%
P/EPS 1.67 2.17 2.25 3.94 4.85 5.82 12.81 -74.19%
EY 60.03 46.00 44.44 25.37 20.62 17.19 7.80 288.36%
DY 8.64 4.84 0.00 4.17 5.81 2.92 12.20 -20.49%
P/NAPS 0.76 1.25 1.05 1.03 0.93 1.00 0.93 -12.55%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 18/08/08 05/05/08 19/02/08 15/11/07 20/08/07 21/05/07 -
Price 1.38 2.66 2.37 2.32 1.70 1.66 1.82 -
P/RPS 0.16 0.31 0.30 0.35 0.25 0.28 0.34 -39.41%
P/EPS 1.19 1.87 2.58 5.08 4.79 5.65 14.22 -80.78%
EY 83.96 53.61 38.82 19.69 20.86 17.71 7.03 420.13%
DY 12.08 5.64 0.00 3.23 5.88 3.01 10.99 6.48%
P/NAPS 0.54 1.07 1.20 1.33 0.92 0.97 1.03 -34.90%

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