[SSTEEL] QoQ Cumulative Quarter Result on 30-Jun-2010

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010
Profit Trend
QoQ- 158.36%
YoY- 214.0%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,429,209 2,642,969 1,932,625 1,313,390 628,742 2,022,337 1,443,881 78.10%
PBT 159,135 108,359 102,919 99,460 37,188 8,824 -54,484 -
Tax 1,448 7,309 -10,083 -10,368 -2,705 8,359 10,953 -74.08%
NP 160,583 115,668 92,836 89,092 34,483 17,183 -43,531 -
-
NP to SH 160,583 115,668 92,836 89,092 34,483 17,183 -43,531 -
-
Tax Rate -0.91% -6.75% 9.80% 10.42% 7.27% -94.73% - -
Total Cost 3,268,626 2,527,301 1,839,789 1,224,298 594,259 2,005,154 1,487,412 69.10%
-
Net Worth 876,288 829,792 831,743 848,895 794,791 748,061 703,193 15.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 83,855 41,908 42,007 21,012 - 20,779 20,928 152.48%
Div Payout % 52.22% 36.23% 45.25% 23.58% - 120.93% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 876,288 829,792 831,743 848,895 794,791 748,061 703,193 15.81%
NOSH 419,276 419,086 420,072 420,245 420,524 415,589 418,567 0.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.68% 4.38% 4.80% 6.78% 5.48% 0.85% -3.01% -
ROE 18.33% 13.94% 11.16% 10.50% 4.34% 2.30% -6.19% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 817.89 630.65 460.07 312.53 149.51 486.62 344.96 77.90%
EPS 38.30 27.60 22.10 21.20 8.20 4.10 -10.40 -
DPS 20.00 10.00 10.00 5.00 0.00 5.00 5.00 152.19%
NAPS 2.09 1.98 1.98 2.02 1.89 1.80 1.68 15.68%
Adjusted Per Share Value based on latest NOSH - 420,069
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 575.07 443.22 324.10 220.25 105.44 339.14 242.13 78.10%
EPS 26.93 19.40 15.57 14.94 5.78 2.88 -7.30 -
DPS 14.06 7.03 7.04 3.52 0.00 3.48 3.51 152.43%
NAPS 1.4695 1.3915 1.3948 1.4236 1.3328 1.2545 1.1792 15.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.32 2.13 2.39 1.82 2.50 1.98 1.74 -
P/RPS 0.28 0.00 0.00 0.38 0.52 0.41 0.50 -32.08%
P/EPS 6.06 0.00 0.00 44.51 61.18 47.89 -16.73 -
EY 16.51 0.00 0.00 2.25 1.63 2.09 -5.98 -
DY 8.62 0.00 0.00 2.75 2.00 2.53 2.87 108.30%
P/NAPS 1.11 2.13 2.39 0.91 2.50 1.10 1.04 4.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 17/01/11 15/11/10 17/08/10 03/05/10 21/01/10 12/11/09 -
Price 2.18 2.21 2.21 2.04 2.35 2.39 1.89 -
P/RPS 0.27 0.00 0.00 0.42 0.49 0.49 0.55 -37.79%
P/EPS 5.69 0.00 0.00 49.89 57.51 57.80 -18.17 -
EY 17.57 0.00 0.00 2.00 1.74 1.73 -5.50 -
DY 9.17 0.00 0.00 2.45 2.13 2.09 2.65 128.95%
P/NAPS 1.04 2.21 2.21 1.02 2.35 1.33 1.13 -5.38%

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