[SSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 81.33%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,815,540 838,035 2,811,042 2,122,146 1,237,095 559,546 2,353,284 -15.89%
PBT 333,279 107,647 195,152 112,331 57,507 12,579 66,132 194.23%
Tax -32,813 -10,960 -3,359 -573 4,174 922 18,823 -
NP 300,466 96,687 191,793 111,758 61,681 13,501 84,955 132.31%
-
NP to SH 298,839 96,373 191,690 111,708 61,604 13,445 84,706 131.92%
-
Tax Rate 9.85% 10.18% 1.72% 0.51% -7.26% -7.33% -28.46% -
Total Cost 1,515,074 741,348 2,619,249 2,010,388 1,175,414 546,045 2,268,329 -23.60%
-
Net Worth 1,039,439 829,645 734,468 772,716 716,617 739,474 661,081 35.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 31,434 - 31,477 31,496 10,476 21,007 20,920 31.21%
Div Payout % 10.52% - 16.42% 28.20% 17.01% 156.25% 24.70% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,039,439 829,645 734,468 772,716 716,617 739,474 661,081 35.25%
NOSH 419,129 419,013 419,696 419,954 419,074 420,156 418,405 0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.55% 11.54% 6.82% 5.27% 4.99% 2.41% 3.61% -
ROE 28.75% 11.62% 26.10% 14.46% 8.60% 1.82% 12.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 433.17 200.00 669.78 505.33 295.20 133.18 562.44 -15.99%
EPS 71.30 23.00 45.70 26.60 14.70 3.20 20.20 132.00%
DPS 7.50 0.00 7.50 7.50 2.50 5.00 5.00 31.06%
NAPS 2.48 1.98 1.75 1.84 1.71 1.76 1.58 35.09%
Adjusted Per Share Value based on latest NOSH - 421,042
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 304.46 140.54 471.40 355.88 207.46 93.83 394.64 -15.89%
EPS 50.11 16.16 32.15 18.73 10.33 2.25 14.20 131.96%
DPS 5.27 0.00 5.28 5.28 1.76 3.52 3.51 31.15%
NAPS 1.7431 1.3913 1.2317 1.2958 1.2017 1.2401 1.1086 35.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.10 2.07 1.80 1.72 1.71 1.64 1.46 -
P/RPS 0.72 1.03 0.27 0.34 0.58 1.23 0.26 97.32%
P/EPS 4.35 9.00 3.94 6.47 11.63 51.25 7.21 -28.62%
EY 23.00 11.11 25.37 15.47 8.60 1.95 13.87 40.14%
DY 2.42 0.00 4.17 4.36 1.46 3.05 3.42 -20.60%
P/NAPS 1.25 1.05 1.03 0.93 1.00 0.93 0.92 22.69%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 05/05/08 19/02/08 15/11/07 20/08/07 21/05/07 09/02/07 -
Price 2.66 2.37 2.32 1.70 1.66 1.82 1.67 -
P/RPS 0.61 1.18 0.35 0.34 0.56 1.37 0.30 60.56%
P/EPS 3.73 10.30 5.08 6.39 11.29 56.88 8.25 -41.12%
EY 26.80 9.70 19.69 15.65 8.86 1.76 12.12 69.81%
DY 2.82 0.00 3.23 4.41 1.51 2.75 2.99 -3.83%
P/NAPS 1.07 1.20 1.33 0.92 0.97 1.03 1.06 0.62%

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