[SSTEEL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 129.1%
YoY- 406.95%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,883,238 1,764,002 3,631,080 2,474,190 2,269,492 2,508,640 2,236,790 3.97%
PBT 118,209 -190,688 666,558 115,014 33,680 15,598 177,990 -6.09%
Tax 7,973 34,388 -65,626 8,348 -9,234 -7,056 -54,432 -
NP 126,183 -156,300 600,932 123,362 24,446 8,542 123,558 0.32%
-
NP to SH 126,183 -156,300 597,678 123,208 24,304 9,696 123,558 0.32%
-
Tax Rate -6.74% - 9.85% -7.26% 27.42% 45.24% 30.58% -
Total Cost 2,757,055 1,920,302 3,030,148 2,350,828 2,245,046 2,500,098 2,113,232 4.17%
-
Net Worth 829,792 680,661 1,039,439 716,617 543,265 497,727 511,883 7.70%
Dividend
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 45,718 21,008 62,869 20,953 - 16,160 29,418 7.01%
Div Payout % 36.23% 0.00% 10.52% 17.01% - 166.67% 23.81% -
Equity
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 829,792 680,661 1,039,439 716,617 543,265 497,727 511,883 7.70%
NOSH 419,086 420,161 419,129 419,074 357,411 323,200 294,185 5.58%
Ratio Analysis
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.38% -8.86% 16.55% 4.99% 1.08% 0.34% 5.52% -
ROE 15.21% -22.96% 57.50% 17.19% 4.47% 1.95% 24.14% -
Per Share
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 687.98 419.84 866.34 590.39 634.98 776.19 760.33 -1.52%
EPS 30.11 -37.20 142.60 29.40 6.80 3.00 42.00 -4.98%
DPS 10.91 5.00 15.00 5.00 0.00 5.00 10.00 1.34%
NAPS 1.98 1.62 2.48 1.71 1.52 1.54 1.74 2.00%
Adjusted Per Share Value based on latest NOSH - 418,773
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 483.51 295.82 608.92 414.91 380.59 420.69 375.10 3.97%
EPS 21.16 -26.21 100.23 20.66 4.08 1.63 20.72 0.32%
DPS 7.67 3.52 10.54 3.51 0.00 2.71 4.93 7.02%
NAPS 1.3915 1.1414 1.7431 1.2017 0.911 0.8347 0.8584 7.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.13 1.73 3.10 1.71 1.09 1.56 2.00 -
P/RPS 0.00 0.41 0.36 0.29 0.17 0.20 0.26 -
P/EPS 0.00 -4.65 2.17 5.82 16.03 52.00 4.76 -
EY 0.00 -21.50 46.00 17.19 6.24 1.92 21.00 -
DY 0.00 2.89 4.84 2.92 0.00 3.21 5.00 -
P/NAPS 2.13 1.07 1.25 1.00 0.72 1.01 1.15 9.93%
Price Multiplier on Announcement Date
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/01/11 06/08/09 18/08/08 20/08/07 21/08/06 15/08/05 25/08/04 -
Price 2.21 1.82 2.66 1.66 1.08 1.40 1.90 -
P/RPS 0.00 0.43 0.31 0.28 0.17 0.18 0.25 -
P/EPS 0.00 -4.89 1.87 5.65 15.88 46.67 4.52 -
EY 0.00 -20.44 53.61 17.71 6.30 2.14 22.11 -
DY 0.00 2.75 5.64 3.01 0.00 3.57 5.26 -
P/NAPS 2.21 1.12 1.07 0.97 0.71 0.91 1.09 11.47%

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