[SSTEEL] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 9.02%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,351,719 3,133,221 3,018,452 2,800,467 2,642,969 2,521,261 2,463,906 22.70%
PBT 105,457 117,308 103,441 121,947 108,359 166,206 203,607 -35.42%
Tax -830 16,404 18,438 4,153 7,309 -13,631 -20,157 -88.00%
NP 104,627 133,712 121,879 126,100 115,668 152,575 183,450 -31.15%
-
NP to SH 105,828 134,185 121,879 126,100 115,668 152,575 183,450 -30.63%
-
Tax Rate 0.79% -13.98% -17.82% -3.41% -6.75% 8.20% 9.90% -
Total Cost 3,247,092 2,999,509 2,896,573 2,674,367 2,527,301 2,368,686 2,280,456 26.48%
-
Net Worth 881,492 895,421 878,666 877,311 837,173 823,680 848,539 2.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 63,095 63,095 62,776 83,780 41,803 41,803 31,430 58.93%
Div Payout % 59.62% 47.02% 51.51% 66.44% 36.14% 27.40% 17.13% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 881,492 895,421 878,666 877,311 837,173 823,680 848,539 2.56%
NOSH 425,000 422,368 416,429 419,766 422,814 416,000 420,069 0.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.12% 4.27% 4.04% 4.50% 4.38% 6.05% 7.45% -
ROE 12.01% 14.99% 13.87% 14.37% 13.82% 18.52% 21.62% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 788.64 741.82 724.84 667.15 625.09 606.07 586.55 21.75%
EPS 24.90 31.77 29.27 30.04 27.36 36.68 43.67 -31.16%
DPS 14.85 15.00 15.00 20.00 10.00 10.00 7.50 57.48%
NAPS 2.0741 2.12 2.11 2.09 1.98 1.98 2.02 1.77%
Adjusted Per Share Value based on latest NOSH - 419,766
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 562.07 525.43 506.19 469.63 443.22 422.81 413.19 22.70%
EPS 17.75 22.50 20.44 21.15 19.40 25.59 30.76 -30.61%
DPS 10.58 10.58 10.53 14.05 7.01 7.01 5.27 58.93%
NAPS 1.4782 1.5016 1.4735 1.4712 1.4039 1.3813 1.423 2.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.90 1.98 2.12 2.32 2.13 2.39 1.82 -
P/RPS 0.24 0.27 0.29 0.35 0.34 0.39 0.31 -15.64%
P/EPS 7.63 6.23 7.24 7.72 7.79 6.52 4.17 49.43%
EY 13.11 16.05 13.81 12.95 12.84 15.35 24.00 -33.10%
DY 7.81 7.58 7.08 8.62 4.69 4.18 4.12 52.99%
P/NAPS 0.92 0.93 1.00 1.11 1.08 1.21 0.90 1.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 31/01/12 15/11/11 18/08/11 18/05/11 17/01/11 15/11/10 17/08/10 -
Price 2.00 1.96 2.07 2.18 2.21 2.21 2.04 -
P/RPS 0.25 0.26 0.29 0.33 0.35 0.36 0.35 -20.04%
P/EPS 8.03 6.17 7.07 7.26 8.08 6.03 4.67 43.38%
EY 12.45 16.21 14.14 13.78 12.38 16.60 21.41 -30.26%
DY 7.42 7.65 7.25 9.17 4.52 4.52 3.68 59.39%
P/NAPS 0.96 0.92 0.98 1.04 1.12 1.12 1.01 -3.31%

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