[SSTEEL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 39.87%
YoY- 530.81%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 556,072 724,399 565,177 553,218 494,930 542,949 446,285 15.71%
PBT 14,701 34,722 44,908 44,086 22,953 13,014 25,708 -30.98%
Tax -7,406 -5,724 -14,084 -13,132 -823 -5,247 -8,194 -6.48%
NP 7,295 28,998 30,824 30,954 22,130 7,767 17,514 -44.07%
-
NP to SH 7,295 28,998 30,824 30,954 22,130 7,767 17,514 -44.07%
-
Tax Rate 50.38% 16.49% 31.36% 29.79% 3.59% 40.32% 31.87% -
Total Cost 548,777 695,401 534,353 522,264 472,800 535,182 428,771 17.79%
-
Net Worth 526,136 544,086 510,797 506,257 281,431 428,623 316,381 40.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,206 - 14,678 - 14,071 8,629 8,474 47.40%
Div Payout % 208.45% - 47.62% - 63.59% 111.11% 48.39% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 526,136 544,086 510,797 506,257 281,431 428,623 316,381 40.14%
NOSH 304,124 298,948 293,561 289,289 281,431 287,666 282,483 5.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.31% 4.00% 5.45% 5.60% 4.47% 1.43% 3.92% -
ROE 1.39% 5.33% 6.03% 6.11% 7.86% 1.81% 5.54% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 182.84 242.32 192.52 191.23 175.86 188.74 157.99 10.17%
EPS 2.40 9.70 10.50 10.70 7.70 2.70 6.20 -46.73%
DPS 5.00 0.00 5.00 0.00 5.00 3.00 3.00 40.35%
NAPS 1.73 1.82 1.74 1.75 1.00 1.49 1.12 33.44%
Adjusted Per Share Value based on latest NOSH - 289,289
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.25 121.48 94.78 92.77 83.00 91.05 74.84 15.71%
EPS 1.22 4.86 5.17 5.19 3.71 1.30 2.94 -44.21%
DPS 2.55 0.00 2.46 0.00 2.36 1.45 1.42 47.47%
NAPS 0.8823 0.9124 0.8566 0.849 0.472 0.7188 0.5306 40.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.15 1.90 2.00 2.22 1.64 1.78 1.50 -
P/RPS 1.18 0.78 1.04 1.16 0.93 0.94 0.95 15.47%
P/EPS 89.63 19.59 19.05 20.75 20.86 65.93 24.19 138.49%
EY 1.12 5.11 5.25 4.82 4.79 1.52 4.13 -57.93%
DY 2.33 0.00 2.50 0.00 3.05 1.69 2.00 10.66%
P/NAPS 1.24 1.04 1.15 1.27 1.64 1.19 1.34 -5.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 10/11/04 25/08/04 24/05/04 24/02/04 20/11/03 29/08/03 -
Price 2.01 2.07 1.90 2.10 1.82 1.70 1.85 -
P/RPS 1.10 0.85 0.99 1.10 1.03 0.90 1.17 -4.01%
P/EPS 83.80 21.34 18.10 19.63 23.15 62.96 29.84 98.42%
EY 1.19 4.69 5.53 5.10 4.32 1.59 3.35 -49.68%
DY 2.49 0.00 2.63 0.00 2.75 1.76 1.62 33.01%
P/NAPS 1.16 1.14 1.09 1.20 1.82 1.14 1.65 -20.85%

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