[SSTEEL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -55.65%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 565,177 553,218 494,930 542,949 446,285 394,591 310,185 49.23%
PBT 44,908 44,086 22,953 13,014 25,708 8,929 757 1424.86%
Tax -14,084 -13,132 -823 -5,247 -8,194 -4,022 1,175 -
NP 30,824 30,954 22,130 7,767 17,514 4,907 1,932 534.82%
-
NP to SH 30,824 30,954 22,130 7,767 17,514 4,907 1,932 534.82%
-
Tax Rate 31.36% 29.79% 3.59% 40.32% 31.87% 45.04% -155.22% -
Total Cost 534,353 522,264 472,800 535,182 428,771 389,684 308,253 44.35%
-
Net Worth 510,797 506,257 281,431 428,623 316,381 305,965 287,124 46.87%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 14,678 - 14,071 8,629 8,474 - - -
Div Payout % 47.62% - 63.59% 111.11% 48.39% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 510,797 506,257 281,431 428,623 316,381 305,965 287,124 46.87%
NOSH 293,561 289,289 281,431 287,666 282,483 288,647 287,124 1.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.45% 5.60% 4.47% 1.43% 3.92% 1.24% 0.62% -
ROE 6.03% 6.11% 7.86% 1.81% 5.54% 1.60% 0.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 192.52 191.23 175.86 188.74 157.99 136.70 108.03 47.04%
EPS 10.50 10.70 7.70 2.70 6.20 1.70 0.70 509.22%
DPS 5.00 0.00 5.00 3.00 3.00 0.00 0.00 -
NAPS 1.74 1.75 1.00 1.49 1.12 1.06 1.00 44.71%
Adjusted Per Share Value based on latest NOSH - 287,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 94.78 92.77 83.00 91.05 74.84 66.17 52.02 49.23%
EPS 5.17 5.19 3.71 1.30 2.94 0.82 0.32 540.17%
DPS 2.46 0.00 2.36 1.45 1.42 0.00 0.00 -
NAPS 0.8566 0.849 0.472 0.7188 0.5306 0.5131 0.4815 46.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.00 2.22 1.64 1.78 1.50 1.00 1.10 -
P/RPS 1.04 1.16 0.93 0.94 0.95 0.73 1.02 1.30%
P/EPS 19.05 20.75 20.86 65.93 24.19 58.82 163.48 -76.17%
EY 5.25 4.82 4.79 1.52 4.13 1.70 0.61 320.52%
DY 2.50 0.00 3.05 1.69 2.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.64 1.19 1.34 0.94 1.10 3.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 28/05/03 21/02/03 -
Price 1.90 2.10 1.82 1.70 1.85 1.40 1.14 -
P/RPS 0.99 1.10 1.03 0.90 1.17 1.02 1.06 -4.45%
P/EPS 18.10 19.63 23.15 62.96 29.84 82.35 169.42 -77.51%
EY 5.53 5.10 4.32 1.59 3.35 1.21 0.59 345.15%
DY 2.63 0.00 2.75 1.76 1.62 0.00 0.00 -
P/NAPS 1.09 1.20 1.82 1.14 1.65 1.32 1.14 -2.94%

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