[SSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
17-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 24.59%
YoY- 573.15%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 734,004 4,331,842 3,429,209 2,642,969 1,932,625 1,313,390 628,742 10.86%
PBT 17,326 202,066 159,135 108,359 102,919 99,460 37,188 -39.87%
Tax -1,749 8,070 1,448 7,309 -10,083 -10,368 -2,705 -25.20%
NP 15,577 210,136 160,583 115,668 92,836 89,092 34,483 -41.09%
-
NP to SH 16,050 210,136 160,583 115,668 92,836 89,092 34,483 -39.91%
-
Tax Rate 10.09% -3.99% -0.91% -6.75% 9.80% 10.42% 7.27% -
Total Cost 718,427 4,121,706 3,268,626 2,527,301 1,839,789 1,224,298 594,259 13.47%
-
Net Worth 895,421 881,484 876,288 829,792 831,743 848,895 794,791 8.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 21,118 83,553 83,855 41,908 42,007 21,012 - -
Div Payout % 131.58% 39.76% 52.22% 36.23% 45.25% 23.58% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 895,421 881,484 876,288 829,792 831,743 848,895 794,791 8.26%
NOSH 422,368 417,765 419,276 419,086 420,072 420,245 420,524 0.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.12% 4.85% 4.68% 4.38% 4.80% 6.78% 5.48% -
ROE 1.79% 23.84% 18.33% 13.94% 11.16% 10.50% 4.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 173.78 1,036.91 817.89 630.65 460.07 312.53 149.51 10.53%
EPS 3.80 50.30 38.30 27.60 22.10 21.20 8.20 -40.08%
DPS 5.00 20.00 20.00 10.00 10.00 5.00 0.00 -
NAPS 2.12 2.11 2.09 1.98 1.98 2.02 1.89 7.94%
Adjusted Per Share Value based on latest NOSH - 422,814
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 123.09 726.44 575.07 443.22 324.10 220.25 105.44 10.85%
EPS 2.69 35.24 26.93 19.40 15.57 14.94 5.78 -39.91%
DPS 3.54 14.01 14.06 7.03 7.04 3.52 0.00 -
NAPS 1.5016 1.4782 1.4695 1.3915 1.3948 1.4236 1.3328 8.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.98 2.12 2.32 2.13 2.39 1.82 2.50 -
P/RPS 1.14 0.20 0.28 0.00 0.00 0.38 0.52 68.67%
P/EPS 52.11 4.21 6.06 0.00 0.00 44.51 61.18 -10.13%
EY 1.92 23.73 16.51 0.00 0.00 2.25 1.63 11.52%
DY 2.53 9.43 8.62 0.00 0.00 2.75 2.00 16.94%
P/NAPS 0.93 1.00 1.11 2.13 2.39 0.91 2.50 -48.24%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 18/08/11 18/05/11 17/01/11 15/11/10 17/08/10 03/05/10 -
Price 1.96 2.07 2.18 2.21 2.21 2.04 2.35 -
P/RPS 1.13 0.20 0.27 0.00 0.00 0.42 0.49 74.46%
P/EPS 51.58 4.12 5.69 0.00 0.00 49.89 57.51 -6.99%
EY 1.94 24.30 17.57 0.00 0.00 2.00 1.74 7.51%
DY 2.55 9.66 9.17 0.00 0.00 2.45 2.13 12.73%
P/NAPS 0.92 0.98 1.04 2.21 2.21 1.02 2.35 -46.45%

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