[SSTEEL] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Annual (Unaudited) Result
Revenue	2,822,838	3,296,270	4,331,842	3,222,399	2,811,042	2,353,284	2,430,494	2.01%
YoY %	-14.36%	-23.91%	34.43%	14.63%	19.45%	-3.18%	-	-
Horiz. %	116.14%	135.62%	178.23%	132.58%	115.66%	96.82%	100.00%	-
PBT	44,358	13,771	202,066	106,538	195,152	66,132	-37,191	-
YoY %	222.11%	-93.18%	89.67%	-45.41%	195.09%	277.82%	-	-
Horiz. %	-119.27%	-37.03%	-543.32%	-286.46%	-524.73%	-177.82%	100.00%	-
Tax	-1,178	-6,533	8,070	-3,961	-3,359	18,823	2,322	-
YoY %	81.97%	-180.95%	303.74%	-17.92%	-117.85%	710.64%	-	-
Horiz. %	-50.73%	-281.35%	347.55%	-170.59%	-144.66%	810.64%	100.00%	-
NP	43,180	7,238	210,136	102,577	191,793	84,955	-34,869	-
YoY %	496.57%	-96.56%	104.86%	-46.52%	125.76%	343.64%	-	-
Horiz. %	-123.83%	-20.76%	-602.64%	-294.18%	-550.04%	-243.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,177	8,747	210,136	104,689	191,690	84,706	-30,877	-
YoY %	382.19%	-95.84%	100.72%	-45.39%	126.30%	374.33%	-	-
Horiz. %	-136.60%	-28.33%	-680.56%	-339.05%	-620.82%	-274.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.66%	47.44%	-3.99%	3.72%	1.72%	-28.46%	-	-
YoY %	-94.39%	1,288.97%	-207.26%	116.28%	106.04%	0.00%	-	-
Horiz. %	-9.35%	-166.69%	14.02%	-13.07%	-6.04%	100.00%	-	-
Total Cost	2,779,658	3,289,032	4,121,706	3,119,822	2,619,249	2,268,329	2,465,363	1.61%
YoY %	-15.49%	-20.20%	32.11%	19.11%	15.47%	-7.99%	-	-
Horiz. %	112.75%	133.41%	167.18%	126.55%	106.24%	92.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	856,067	833,047	881,484	757,948	734,468	661,081	516,929	6.95%
YoY %	2.76%	-5.49%	16.30%	3.20%	11.10%	27.89%	-	-
Horiz. %	165.61%	161.15%	170.52%	146.63%	142.08%	127.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	29,231	41,652	83,553	52,344	31,477	20,920	8,673	17.58%
YoY %	-29.82%	-50.15%	59.62%	66.29%	50.46%	141.21%	-	-
Horiz. %	337.03%	480.25%	963.37%	603.53%	362.93%	241.21%	100.00%	-
Div Payout %	69.31%	476.19%	39.76%	50.00%	16.42%	24.70%	0.00%	-
YoY %	-85.44%	1,097.66%	-20.48%	204.51%	-33.52%	0.00%	-	-
Horiz. %	280.61%	1,927.89%	160.97%	202.43%	66.48%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	856,067	833,047	881,484	757,948	734,468	661,081	516,929	6.95%
YoY %	2.76%	-5.49%	16.30%	3.20%	11.10%	27.89%	-	-
Horiz. %	165.61%	161.15%	170.52%	146.63%	142.08%	127.89%	100.00%	-
NOSH	417,594	416,523	417,765	418,756	419,696	418,405	346,932	2.50%
YoY %	0.26%	-0.30%	-0.24%	-0.22%	0.31%	20.60%	-	-
Horiz. %	120.37%	120.06%	120.42%	120.70%	120.97%	120.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	1.53%	0.22%	4.85%	3.18%	6.82%	3.61%	-1.43%	-
YoY %	595.45%	-95.46%	52.52%	-53.37%	88.92%	352.45%	-	-
Horiz. %	-106.99%	-15.38%	-339.16%	-222.38%	-476.92%	-252.45%	100.00%	-
ROE	4.93%	1.05%	23.84%	13.81%	26.10%	12.81%	-5.97%	-
YoY %	369.52%	-95.60%	72.63%	-47.09%	103.75%	314.57%	-	-
Horiz. %	-82.58%	-17.59%	-399.33%	-231.32%	-437.19%	-214.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	675.98	791.38	1,036.91	769.52	669.78	562.44	700.57	-0.47%
YoY %	-14.58%	-23.68%	34.75%	14.89%	19.08%	-19.72%	-	-
Horiz. %	96.49%	112.96%	148.01%	109.84%	95.61%	80.28%	100.00%	-
EPS	10.10	2.10	50.30	25.00	45.70	20.20	-7.40	-
YoY %	380.95%	-95.83%	101.20%	-45.30%	126.24%	372.97%	-	-
Horiz. %	-136.49%	-28.38%	-679.73%	-337.84%	-617.57%	-272.97%	100.00%	-
DPS	7.00	10.00	20.00	12.50	7.50	5.00	2.50	14.71%
YoY %	-30.00%	-50.00%	60.00%	66.67%	50.00%	100.00%	-	-
Horiz. %	280.00%	400.00%	800.00%	500.00%	300.00%	200.00%	100.00%	-
NAPS	2.05	2.00	2.11	1.81	1.75	1.58	1.49	4.34%
YoY %	2.50%	-5.21%	16.57%	3.43%	10.76%	6.04%	-	-
Horiz. %	137.58%	134.23%	141.61%	121.48%	117.45%	106.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 419,108
RPS	473.38	552.77	726.44	540.39	471.40	394.64	407.59	2.01%
YoY %	-14.36%	-23.91%	34.43%	14.64%	19.45%	-3.18%	-	-
Horiz. %	116.14%	135.62%	178.23%	132.58%	115.66%	96.82%	100.00%	-
EPS	7.07	1.47	35.24	17.56	32.15	14.20	-5.18	-
YoY %	380.95%	-95.83%	100.68%	-45.38%	126.41%	374.13%	-	-
Horiz. %	-136.49%	-28.38%	-680.31%	-339.00%	-620.66%	-274.13%	100.00%	-
DPS	4.90	6.98	14.01	8.78	5.28	3.51	1.45	17.62%
YoY %	-29.80%	-50.18%	59.57%	66.29%	50.43%	142.07%	-	-
Horiz. %	337.93%	481.38%	966.21%	605.52%	364.14%	242.07%	100.00%	-
NAPS	1.4356	1.397	1.4782	1.2711	1.2317	1.1086	0.8669	6.95%
YoY %	2.76%	-5.49%	16.29%	3.20%	11.10%	27.88%	-	-
Horiz. %	165.60%	161.15%	170.52%	146.63%	142.08%	127.88%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	1.75	1.80	2.12	1.32	1.80	1.46	0.82	-
P/RPS	0.26	0.23	0.20	0.17	0.27	0.26	0.12	10.85%
YoY %	13.04%	15.00%	17.65%	-37.04%	3.85%	116.67%	-	-
Horiz. %	216.67%	191.67%	166.67%	141.67%	225.00%	216.67%	100.00%	-
P/EPS	17.33	85.71	4.21	5.28	3.94	7.21	-9.21	-
YoY %	-79.78%	1,935.87%	-20.27%	34.01%	-45.35%	178.28%	-	-
Horiz. %	-188.17%	-930.62%	-45.71%	-57.33%	-42.78%	-78.28%	100.00%	-
EY	5.77	1.17	23.73	18.94	25.37	13.87	-10.85	-
YoY %	393.16%	-95.07%	25.29%	-25.34%	82.91%	227.83%	-	-
Horiz. %	-53.18%	-10.78%	-218.71%	-174.56%	-233.82%	-127.83%	100.00%	-
DY	4.00	5.56	9.43	9.47	4.17	3.42	3.05	3.68%
YoY %	-28.06%	-41.04%	-0.42%	127.10%	21.93%	12.13%	-	-
Horiz. %	131.15%	182.30%	309.18%	310.49%	136.72%	112.13%	100.00%	-
P/NAPS	0.85	0.90	1.00	0.73	1.03	0.92	0.55	5.97%
YoY %	-5.56%	-10.00%	36.99%	-29.13%	11.96%	67.27%	-	-
Horiz. %	154.55%	163.64%	181.82%	132.73%	187.27%	167.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	17/08/12	18/08/11	19/02/09	19/02/08	09/02/07	21/02/06	-
Price	1.72	1.94	2.07	1.42	2.32	1.67	0.85	-
P/RPS	0.25	0.25	0.20	0.18	0.35	0.30	0.12	10.27%
YoY %	0.00%	25.00%	11.11%	-48.57%	16.67%	150.00%	-	-
Horiz. %	208.33%	208.33%	166.67%	150.00%	291.67%	250.00%	100.00%	-
P/EPS	17.03	92.38	4.12	5.68	5.08	8.25	-9.55	-
YoY %	-81.57%	2,142.23%	-27.46%	11.81%	-38.42%	186.39%	-	-
Horiz. %	-178.32%	-967.33%	-43.14%	-59.48%	-53.19%	-86.39%	100.00%	-
EY	5.87	1.08	24.30	17.61	19.69	12.12	-10.47	-
YoY %	443.52%	-95.56%	37.99%	-10.56%	62.46%	215.76%	-	-
Horiz. %	-56.06%	-10.32%	-232.09%	-168.19%	-188.06%	-115.76%	100.00%	-
DY	4.07	5.15	9.66	8.80	3.23	2.99	2.94	4.43%
YoY %	-20.97%	-46.69%	9.77%	172.45%	8.03%	1.70%	-	-
Horiz. %	138.44%	175.17%	328.57%	299.32%	109.86%	101.70%	100.00%	-
P/NAPS	0.84	0.97	0.98	0.78	1.33	1.06	0.57	5.30%
YoY %	-13.40%	-1.02%	25.64%	-41.35%	25.47%	85.96%	-	-
Horiz. %	147.37%	170.18%	171.93%	136.84%	233.33%	185.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos