[SSTEEL] QoQ TTM 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- 49.79%
YoY- 277.5%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,398,866 2,337,724 2,156,274 2,037,382 1,878,755 1,694,010 1,517,022 35.54%
PBT 138,417 146,669 124,961 105,761 70,604 48,408 48,221 101.33%
Tax -40,346 -33,763 -33,286 -27,396 -18,286 -16,288 -18,795 66.02%
NP 98,071 112,906 91,675 78,365 52,318 32,120 29,426 122.30%
-
NP to SH 98,071 112,906 91,675 78,365 52,318 32,120 29,426 122.30%
-
Tax Rate 29.15% 23.02% 26.64% 25.90% 25.90% 33.65% 38.98% -
Total Cost 2,300,795 2,224,818 2,064,599 1,959,017 1,826,437 1,661,890 1,487,596 33.56%
-
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 14,071 22,701 31,176 31,176 17,104 8,474 47.40%
Div Payout % 15.51% 12.46% 24.76% 39.78% 59.59% 53.25% 28.80% -
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 4.09% 4.83% 4.25% 3.85% 2.78% 1.90% 1.94% -
ROE 18.64% 20.75% 17.95% 15.48% 18.59% 7.49% 9.30% -
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 788.78 781.98 734.52 704.27 667.57 588.88 537.03 29.06%
EPS 32.25 37.77 31.23 27.09 18.59 11.17 10.42 111.65%
DPS 5.00 4.71 7.73 10.78 11.08 6.00 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 402.28 392.03 361.60 341.66 315.06 284.08 254.40 35.54%
EPS 16.45 18.93 15.37 13.14 8.77 5.39 4.93 122.48%
DPS 2.55 2.36 3.81 5.23 5.23 2.87 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 0.27 0.24 0.27 0.32 0.25 0.30 0.28 -2.38%
P/EPS 6.67 5.03 6.40 8.20 8.82 15.94 14.40 -39.99%
EY 15.00 19.88 15.61 12.20 11.34 6.27 6.94 66.77%
DY 2.33 2.48 3.87 4.85 6.75 3.37 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 0.25 0.26 0.26 0.30 0.27 0.29 0.34 -18.45%
P/EPS 6.23 5.48 6.08 7.75 9.79 15.23 17.76 -50.10%
EY 16.04 18.25 16.44 12.90 10.21 6.57 5.63 100.33%
DY 2.49 2.27 4.07 5.13 6.09 3.53 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