[SSTEEL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -13.14%
YoY- 87.45%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,438,603 2,534,791 2,431,533 2,398,866 2,337,724 2,156,274 2,037,382 12.71%
PBT 2,532 57,222 98,967 138,417 146,669 124,961 105,761 -91.67%
Tax -10,425 -16,579 -27,555 -40,346 -33,763 -33,286 -27,396 -47.45%
NP -7,893 40,643 71,412 98,071 112,906 91,675 78,365 -
-
NP to SH -5,276 41,141 71,412 98,071 112,906 91,675 78,365 -
-
Tax Rate 411.73% 28.97% 27.84% 29.15% 23.02% 26.64% 25.90% -
Total Cost 2,446,496 2,494,148 2,360,121 2,300,795 2,224,818 2,064,599 1,959,017 15.95%
-
Net Worth 508,350 425,809 555,046 526,136 544,086 510,797 506,257 0.27%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 22,118 22,118 15,206 15,206 14,071 22,701 31,176 -20.43%
Div Payout % 0.00% 53.76% 21.29% 15.51% 12.46% 24.76% 39.78% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 508,350 425,809 555,046 526,136 544,086 510,797 506,257 0.27%
NOSH 355,489 276,499 330,384 304,124 298,948 293,561 289,289 14.71%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.32% 1.60% 2.94% 4.09% 4.83% 4.25% 3.85% -
ROE -1.04% 9.66% 12.87% 18.64% 20.75% 17.95% 15.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 685.98 916.74 735.97 788.78 781.98 734.52 704.27 -1.73%
EPS -1.48 14.88 21.61 32.25 37.77 31.23 27.09 -
DPS 6.22 8.00 4.60 5.00 4.71 7.73 10.78 -30.66%
NAPS 1.43 1.54 1.68 1.73 1.82 1.74 1.75 -12.58%
Adjusted Per Share Value based on latest NOSH - 304,124
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 408.95 425.08 407.76 402.28 392.03 361.60 341.66 12.72%
EPS -0.88 6.90 11.98 16.45 18.93 15.37 13.14 -
DPS 3.71 3.71 2.55 2.55 2.36 3.81 5.23 -20.44%
NAPS 0.8525 0.7141 0.9308 0.8823 0.9124 0.8566 0.849 0.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.56 1.75 2.15 1.90 2.00 2.22 -
P/RPS 0.19 0.17 0.24 0.27 0.24 0.27 0.32 -29.33%
P/EPS -86.24 10.48 8.10 6.67 5.03 6.40 8.20 -
EY -1.16 9.54 12.35 15.00 19.88 15.61 12.20 -
DY 4.86 5.13 2.63 2.33 2.48 3.87 4.85 0.13%
P/NAPS 0.90 1.01 1.04 1.24 1.04 1.15 1.27 -20.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 15/08/05 09/05/05 21/02/05 10/11/04 25/08/04 24/05/04 -
Price 1.13 1.40 1.72 2.01 2.07 1.90 2.10 -
P/RPS 0.16 0.15 0.23 0.25 0.26 0.26 0.30 -34.20%
P/EPS -76.14 9.41 7.96 6.23 5.48 6.08 7.75 -
EY -1.31 10.63 12.57 16.04 18.25 16.44 12.90 -
DY 5.51 5.71 2.68 2.49 2.27 4.07 5.13 4.87%
P/NAPS 0.79 0.91 1.02 1.16 1.14 1.09 1.20 -24.30%

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