[SSTEEL] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 16.98%
YoY- 211.54%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,431,533 2,398,866 2,337,724 2,156,274 2,037,382 1,878,755 1,694,010 27.21%
PBT 98,967 138,417 146,669 124,961 105,761 70,604 48,408 61.01%
Tax -27,555 -40,346 -33,763 -33,286 -27,396 -18,286 -16,288 41.93%
NP 71,412 98,071 112,906 91,675 78,365 52,318 32,120 70.26%
-
NP to SH 71,412 98,071 112,906 91,675 78,365 52,318 32,120 70.26%
-
Tax Rate 27.84% 29.15% 23.02% 26.64% 25.90% 25.90% 33.65% -
Total Cost 2,360,121 2,300,795 2,224,818 2,064,599 1,959,017 1,826,437 1,661,890 26.31%
-
Net Worth 555,046 526,136 544,086 510,797 506,257 281,431 428,623 18.78%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 15,206 15,206 14,071 22,701 31,176 31,176 17,104 -7.53%
Div Payout % 21.29% 15.51% 12.46% 24.76% 39.78% 59.59% 53.25% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 555,046 526,136 544,086 510,797 506,257 281,431 428,623 18.78%
NOSH 330,384 304,124 298,948 293,561 289,289 281,431 287,666 9.66%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.94% 4.09% 4.83% 4.25% 3.85% 2.78% 1.90% -
ROE 12.87% 18.64% 20.75% 17.95% 15.48% 18.59% 7.49% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 735.97 788.78 781.98 734.52 704.27 667.57 588.88 16.01%
EPS 21.61 32.25 37.77 31.23 27.09 18.59 11.17 55.20%
DPS 4.60 5.00 4.71 7.73 10.78 11.08 6.00 -16.21%
NAPS 1.68 1.73 1.82 1.74 1.75 1.00 1.49 8.32%
Adjusted Per Share Value based on latest NOSH - 293,561
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 407.76 402.28 392.03 361.60 341.66 315.06 284.08 27.21%
EPS 11.98 16.45 18.93 15.37 13.14 8.77 5.39 70.22%
DPS 2.55 2.55 2.36 3.81 5.23 5.23 2.87 -7.57%
NAPS 0.9308 0.8823 0.9124 0.8566 0.849 0.472 0.7188 18.78%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.75 2.15 1.90 2.00 2.22 1.64 1.78 -
P/RPS 0.24 0.27 0.24 0.27 0.32 0.25 0.30 -13.81%
P/EPS 8.10 6.67 5.03 6.40 8.20 8.82 15.94 -36.29%
EY 12.35 15.00 19.88 15.61 12.20 11.34 6.27 57.06%
DY 2.63 2.33 2.48 3.87 4.85 6.75 3.37 -15.22%
P/NAPS 1.04 1.24 1.04 1.15 1.27 1.64 1.19 -8.58%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 21/02/05 10/11/04 25/08/04 24/05/04 24/02/04 20/11/03 -
Price 1.72 2.01 2.07 1.90 2.10 1.82 1.70 -
P/RPS 0.23 0.25 0.26 0.26 0.30 0.27 0.29 -14.30%
P/EPS 7.96 6.23 5.48 6.08 7.75 9.79 15.23 -35.08%
EY 12.57 16.04 18.25 16.44 12.90 10.21 6.57 54.05%
DY 2.68 2.49 2.27 4.07 5.13 6.09 3.53 -16.76%
P/NAPS 1.02 1.16 1.14 1.09 1.20 1.82 1.14 -7.14%

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