[SSTEEL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -19.36%
YoY- -126.15%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,396,656 1,662,846 2,642,969 882,001 1,815,540 1,237,095 1,134,746 3.24%
PBT -1,430 10,915 108,359 -95,344 333,279 57,507 16,840 -
Tax 1,207 -1,591 7,309 17,194 -32,813 4,174 -4,617 -
NP -223 9,324 115,668 -78,150 300,466 61,681 12,223 -
-
NP to SH -302 10,525 115,668 -78,150 298,839 61,604 12,152 -
-
Tax Rate - 14.58% -6.75% - 9.85% -7.26% 27.42% -
Total Cost 1,396,879 1,653,522 2,527,301 960,151 1,515,074 1,175,414 1,122,523 3.41%
-
Net Worth 610,039 873,196 829,792 680,661 1,039,439 716,617 543,265 1.79%
Dividend
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,039 21,050 41,908 10,504 31,434 10,476 - -
Div Payout % 0.00% 200.00% 36.23% 0.00% 10.52% 17.01% - -
Equity
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 610,039 873,196 829,792 680,661 1,039,439 716,617 543,265 1.79%
NOSH 301,999 421,000 419,086 420,161 419,129 419,074 357,411 -2.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.02% 0.56% 4.38% -8.86% 16.55% 4.99% 1.08% -
ROE -0.05% 1.21% 13.94% -11.48% 28.75% 8.60% 2.24% -
Per Share
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 462.47 394.98 630.65 209.92 433.17 295.20 317.49 5.94%
EPS -0.10 2.50 27.60 -18.60 71.30 14.70 3.40 -
DPS 2.00 5.00 10.00 2.50 7.50 2.50 0.00 -
NAPS 2.02 2.0741 1.98 1.62 2.48 1.71 1.52 4.46%
Adjusted Per Share Value based on latest NOSH - 422,500
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 234.22 278.85 443.22 147.91 304.46 207.46 190.29 3.24%
EPS -0.05 1.77 19.40 -13.11 50.11 10.33 2.04 -
DPS 1.01 3.53 7.03 1.76 5.27 1.76 0.00 -
NAPS 1.023 1.4643 1.3915 1.1414 1.7431 1.2017 0.911 1.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.30 1.90 2.13 1.73 3.10 1.71 1.09 -
P/RPS 0.28 0.48 0.00 0.82 0.72 0.58 0.34 -2.93%
P/EPS -1,300.00 76.00 0.00 -9.30 4.35 11.63 32.06 -
EY -0.08 1.32 0.00 -10.75 23.00 8.60 3.12 -
DY 1.54 2.63 0.00 1.45 2.42 1.46 0.00 -
P/NAPS 0.64 0.92 2.13 1.07 1.25 1.00 0.72 -1.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/01/13 31/01/12 17/01/11 06/08/09 18/08/08 20/08/07 21/08/06 -
Price 1.38 2.00 2.21 1.82 2.66 1.66 1.08 -
P/RPS 0.30 0.51 0.00 0.87 0.61 0.56 0.34 -1.90%
P/EPS -1,380.00 80.00 0.00 -9.78 3.73 11.29 31.76 -
EY -0.07 1.25 0.00 -10.22 26.80 8.86 3.15 -
DY 1.45 2.50 0.00 1.37 2.82 1.51 0.00 -
P/NAPS 0.68 0.96 2.21 1.12 1.07 0.97 0.71 -0.66%

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