[SSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.56%
YoY- 374.33%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,122,146 1,237,095 559,546 2,353,284 1,767,466 1,134,746 522,801 154.24%
PBT 112,331 57,507 12,579 66,132 48,451 16,840 -7,576 -
Tax -573 4,174 922 18,823 20,497 -4,617 2,513 -
NP 111,758 61,681 13,501 84,955 68,948 12,223 -5,063 -
-
NP to SH 111,708 61,604 13,445 84,706 68,557 12,152 -4,732 -
-
Tax Rate 0.51% -7.26% -7.33% -28.46% -42.30% 27.42% - -
Total Cost 2,010,388 1,175,414 546,045 2,268,329 1,698,518 1,122,523 527,864 143.67%
-
Net Worth 772,716 716,617 739,474 661,081 609,395 543,265 538,720 27.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 31,496 10,476 21,007 20,920 - - - -
Div Payout % 28.20% 17.01% 156.25% 24.70% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 772,716 716,617 739,474 661,081 609,395 543,265 538,720 27.15%
NOSH 419,954 419,074 420,156 418,405 362,735 357,411 364,000 9.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.27% 4.99% 2.41% 3.61% 3.90% 1.08% -0.97% -
ROE 14.46% 8.60% 1.82% 12.81% 11.25% 2.24% -0.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 505.33 295.20 133.18 562.44 487.26 317.49 143.63 131.14%
EPS 26.60 14.70 3.20 20.20 18.90 3.40 -1.10 -
DPS 7.50 2.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.84 1.71 1.76 1.58 1.68 1.52 1.48 15.60%
Adjusted Per Share Value based on latest NOSH - 420,026
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 355.88 207.46 93.83 394.64 296.40 190.29 87.67 154.25%
EPS 18.73 10.33 2.25 14.20 11.50 2.04 -0.79 -
DPS 5.28 1.76 3.52 3.51 0.00 0.00 0.00 -
NAPS 1.2958 1.2017 1.2401 1.1086 1.0219 0.911 0.9034 27.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.72 1.71 1.64 1.46 1.15 1.09 1.01 -
P/RPS 0.34 0.58 1.23 0.26 0.24 0.34 0.70 -38.18%
P/EPS 6.47 11.63 51.25 7.21 6.08 32.06 -77.69 -
EY 15.47 8.60 1.95 13.87 16.43 3.12 -1.29 -
DY 4.36 1.46 3.05 3.42 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.93 0.92 0.68 0.72 0.68 23.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 -
Price 1.70 1.66 1.82 1.67 1.12 1.08 1.08 -
P/RPS 0.34 0.56 1.37 0.30 0.23 0.34 0.75 -40.95%
P/EPS 6.39 11.29 56.88 8.25 5.93 31.76 -83.08 -
EY 15.65 8.86 1.76 12.12 16.88 3.15 -1.20 -
DY 4.41 1.51 2.75 2.99 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.03 1.06 0.67 0.71 0.73 16.65%

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