[SSTEEL] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 2087.12%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,819,499 2,806,263 2,832,424 2,885,806 3,030,080 3,266,379 3,296,270 -9.86%
PBT 46,012 31,513 44,358 56,065 1,426 5,052 13,771 123.00%
Tax -4,183 556 -1,178 -13,914 -3,735 -6,275 -6,533 -25.65%
NP 41,829 32,069 43,180 42,151 -2,309 -1,223 7,238 221.00%
-
NP to SH 40,567 30,911 42,177 41,332 -2,080 -209 8,747 177.32%
-
Tax Rate 9.09% -1.76% 2.66% 24.82% 261.92% 124.21% 47.44% -
Total Cost 2,777,670 2,774,194 2,789,244 2,843,655 3,032,389 3,267,602 3,289,032 -10.62%
-
Net Worth 917,559 851,087 856,122 858,908 829,995 834,588 834,892 6.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 29,090 29,090 29,092 29,092 29,308 29,308 42,080 -21.76%
Div Payout % 71.71% 94.11% 68.98% 70.39% 0.00% 0.00% 481.09% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 917,559 851,087 856,122 858,908 829,995 834,588 834,892 6.47%
NOSH 452,000 417,200 417,620 414,931 410,888 417,294 417,446 5.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.48% 1.14% 1.52% 1.46% -0.08% -0.04% 0.22% -
ROE 4.42% 3.63% 4.93% 4.81% -0.25% -0.03% 1.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 623.78 672.64 678.23 695.49 737.45 782.75 789.63 -14.50%
EPS 8.98 7.41 10.10 9.96 -0.51 -0.05 2.10 162.75%
DPS 6.44 7.00 7.00 7.00 7.13 7.00 10.00 -25.36%
NAPS 2.03 2.04 2.05 2.07 2.02 2.00 2.00 0.99%
Adjusted Per Share Value based on latest NOSH - 414,931
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 472.82 470.60 474.99 483.94 508.14 547.76 552.77 -9.86%
EPS 6.80 5.18 7.07 6.93 -0.35 -0.04 1.47 176.85%
DPS 4.88 4.88 4.88 4.88 4.91 4.91 7.06 -21.77%
NAPS 1.5387 1.4272 1.4357 1.4404 1.3919 1.3996 1.4001 6.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.66 1.75 1.35 1.30 1.68 1.80 -
P/RPS 0.22 0.25 0.26 0.19 0.18 0.21 0.23 -2.91%
P/EPS 15.60 22.40 17.33 13.55 -256.81 -3,354.33 85.90 -67.83%
EY 6.41 4.46 5.77 7.38 -0.39 -0.03 1.16 211.58%
DY 4.60 4.22 4.00 5.19 5.49 4.17 5.56 -11.83%
P/NAPS 0.69 0.81 0.85 0.65 0.64 0.84 0.90 -16.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 10/02/14 28/11/13 26/08/13 29/04/13 30/01/13 19/11/12 17/08/12 -
Price 1.40 1.68 1.72 1.38 1.38 1.68 1.94 -
P/RPS 0.22 0.25 0.25 0.20 0.19 0.21 0.25 -8.14%
P/EPS 15.60 22.67 17.03 13.85 -272.61 -3,354.33 92.59 -69.39%
EY 6.41 4.41 5.87 7.22 -0.37 -0.03 1.08 226.74%
DY 4.60 4.17 4.07 5.07 5.17 4.17 5.15 -7.23%
P/NAPS 0.69 0.82 0.84 0.67 0.68 0.84 0.97 -20.26%

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