[SSTEEL] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.98%
YoY- 318.21%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,353,284 2,430,494 2,398,866 1,878,755 1,460,322 1,373,871 1,250,248 11.11%
PBT 66,132 -37,191 138,418 70,604 26,514 -52,209 -13,287 -
Tax 18,823 2,322 -40,346 -18,286 -14,004 52,209 13,287 5.97%
NP 84,955 -34,869 98,072 52,318 12,510 0 0 -
-
NP to SH 84,706 -30,877 98,072 52,318 12,510 -51,897 -12,420 -
-
Tax Rate -28.46% - 29.15% 25.90% 52.82% - - -
Total Cost 2,268,329 2,465,363 2,300,794 1,826,437 1,447,812 1,373,871 1,250,248 10.43%
-
Net Worth 661,081 516,929 579,402 479,454 290,938 302,120 352,840 11.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 20,920 8,673 30,177 14,185 - - - -
Div Payout % 24.70% 0.00% 30.77% 27.11% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 661,081 516,929 579,402 479,454 290,938 302,120 352,840 11.02%
NOSH 418,405 346,932 301,772 283,700 282,821 282,355 282,272 6.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.61% -1.43% 4.09% 2.78% 0.86% 0.00% 0.00% -
ROE 12.81% -5.97% 16.93% 10.91% 4.30% -17.18% -3.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 562.44 700.57 794.93 662.23 516.34 486.57 442.92 4.06%
EPS 20.20 -7.40 32.50 18.40 4.40 -18.38 -4.40 -
DPS 5.00 2.50 10.00 5.00 0.00 0.00 0.00 -
NAPS 1.58 1.49 1.92 1.69 1.0287 1.07 1.25 3.98%
Adjusted Per Share Value based on latest NOSH - 281,431
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 394.64 407.59 402.28 315.06 244.89 230.39 209.66 11.11%
EPS 14.20 -5.18 16.45 8.77 2.10 -8.70 -2.08 -
DPS 3.51 1.45 5.06 2.38 0.00 0.00 0.00 -
NAPS 1.1086 0.8669 0.9716 0.804 0.4879 0.5066 0.5917 11.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.46 0.82 2.15 1.64 1.10 0.80 1.00 -
P/RPS 0.26 0.12 0.27 0.25 0.21 0.16 0.23 2.06%
P/EPS 7.21 -9.21 6.62 8.89 24.87 -4.35 -22.73 -
EY 13.87 -10.85 15.12 11.24 4.02 -22.97 -4.40 -
DY 3.42 3.05 4.65 3.05 0.00 0.00 0.00 -
P/NAPS 0.92 0.55 1.12 0.97 1.07 0.75 0.80 2.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 21/02/06 21/02/05 24/02/04 21/02/03 27/02/02 19/03/01 -
Price 1.67 0.85 2.01 1.82 1.14 0.75 0.90 -
P/RPS 0.30 0.12 0.25 0.27 0.22 0.15 0.20 6.98%
P/EPS 8.25 -9.55 6.18 9.87 25.77 -4.08 -20.45 -
EY 12.12 -10.47 16.17 10.13 3.88 -24.51 -4.89 -
DY 2.99 2.94 4.98 2.75 0.00 0.00 0.00 -
P/NAPS 1.06 0.57 1.05 1.08 1.11 0.70 0.72 6.65%

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