[SSTEEL] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 23.16%
YoY- 251.51%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,534,791 2,431,533 2,398,866 2,337,724 2,156,274 2,037,382 1,878,755 22.12%
PBT 57,222 98,967 138,417 146,669 124,961 105,761 70,604 -13.08%
Tax -16,579 -27,555 -40,346 -33,763 -33,286 -27,396 -18,286 -6.33%
NP 40,643 71,412 98,071 112,906 91,675 78,365 52,318 -15.50%
-
NP to SH 41,141 71,412 98,071 112,906 91,675 78,365 52,318 -14.81%
-
Tax Rate 28.97% 27.84% 29.15% 23.02% 26.64% 25.90% 25.90% -
Total Cost 2,494,148 2,360,121 2,300,795 2,224,818 2,064,599 1,959,017 1,826,437 23.11%
-
Net Worth 425,809 555,046 526,136 544,086 510,797 506,257 281,431 31.82%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 22,118 15,206 15,206 14,071 22,701 31,176 31,176 -20.47%
Div Payout % 53.76% 21.29% 15.51% 12.46% 24.76% 39.78% 59.59% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 425,809 555,046 526,136 544,086 510,797 506,257 281,431 31.82%
NOSH 276,499 330,384 304,124 298,948 293,561 289,289 281,431 -1.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.60% 2.94% 4.09% 4.83% 4.25% 3.85% 2.78% -
ROE 9.66% 12.87% 18.64% 20.75% 17.95% 15.48% 18.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 916.74 735.97 788.78 781.98 734.52 704.27 667.57 23.57%
EPS 14.88 21.61 32.25 37.77 31.23 27.09 18.59 -13.80%
DPS 8.00 4.60 5.00 4.71 7.73 10.78 11.08 -19.53%
NAPS 1.54 1.68 1.73 1.82 1.74 1.75 1.00 33.39%
Adjusted Per Share Value based on latest NOSH - 298,948
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 425.08 407.76 402.28 392.03 361.60 341.66 315.06 22.12%
EPS 6.90 11.98 16.45 18.93 15.37 13.14 8.77 -14.78%
DPS 3.71 2.55 2.55 2.36 3.81 5.23 5.23 -20.47%
NAPS 0.7141 0.9308 0.8823 0.9124 0.8566 0.849 0.472 31.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.56 1.75 2.15 1.90 2.00 2.22 1.64 -
P/RPS 0.17 0.24 0.27 0.24 0.27 0.32 0.25 -22.68%
P/EPS 10.48 8.10 6.67 5.03 6.40 8.20 8.82 12.19%
EY 9.54 12.35 15.00 19.88 15.61 12.20 11.34 -10.89%
DY 5.13 2.63 2.33 2.48 3.87 4.85 6.75 -16.73%
P/NAPS 1.01 1.04 1.24 1.04 1.15 1.27 1.64 -27.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 09/05/05 21/02/05 10/11/04 25/08/04 24/05/04 24/02/04 -
Price 1.40 1.72 2.01 2.07 1.90 2.10 1.82 -
P/RPS 0.15 0.23 0.25 0.26 0.26 0.30 0.27 -32.44%
P/EPS 9.41 7.96 6.23 5.48 6.08 7.75 9.79 -2.60%
EY 10.63 12.57 16.04 18.25 16.44 12.90 10.21 2.72%
DY 5.71 2.68 2.49 2.27 4.07 5.13 6.09 -4.20%
P/NAPS 0.91 1.02 1.16 1.14 1.09 1.20 1.82 -37.03%

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