[SSTEEL] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 464.16%
YoY- 645.36%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,429,209 2,733,979 2,122,146 1,767,466 1,882,531 1,842,794 1,383,825 12.85%
PBT 159,135 406,512 112,331 48,451 -12,169 123,717 47,651 17.43%
Tax 1,448 -40,680 -573 20,497 -3,098 -32,940 -17,463 -
NP 160,583 365,832 111,758 68,948 -15,267 90,777 30,188 24.94%
-
NP to SH 160,583 364,536 111,708 68,557 -12,571 90,777 30,188 24.94%
-
Tax Rate -0.91% 10.01% 0.51% -42.30% - 26.63% 36.65% -
Total Cost 3,268,626 2,368,147 2,010,388 1,698,518 1,897,798 1,752,017 1,353,637 12.46%
-
Net Worth 876,288 1,069,697 772,716 609,395 485,852 543,467 420,374 10.28%
Dividend
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 83,855 52,436 31,496 - 8,493 14,930 8,463 35.74%
Div Payout % 52.22% 14.38% 28.20% - 0.00% 16.45% 28.04% -
Equity
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 876,288 1,069,697 772,716 609,395 485,852 543,467 420,374 10.28%
NOSH 419,276 419,489 419,954 362,735 339,756 298,608 282,130 5.42%
Ratio Analysis
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.68% 13.38% 5.27% 3.90% -0.81% 4.93% 2.18% -
ROE 18.33% 34.08% 14.46% 11.25% -2.59% 16.70% 7.18% -
Per Share
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 817.89 651.74 505.33 487.26 554.08 617.13 490.49 7.05%
EPS 38.30 86.90 26.60 18.90 -3.70 30.40 10.70 18.52%
DPS 20.00 12.50 7.50 0.00 2.50 5.00 3.00 28.76%
NAPS 2.09 2.55 1.84 1.68 1.43 1.82 1.49 4.61%
Adjusted Per Share Value based on latest NOSH - 361,570
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 575.07 458.48 355.88 296.40 315.69 309.03 232.06 12.85%
EPS 26.93 61.13 18.73 11.50 -2.11 15.22 5.06 24.95%
DPS 14.06 8.79 5.28 0.00 1.42 2.50 1.42 35.73%
NAPS 1.4695 1.7939 1.2958 1.0219 0.8148 0.9114 0.705 10.28%
Price Multiplier on Financial Quarter End Date
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/11 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.32 1.93 1.72 1.15 1.28 1.90 1.78 -
P/RPS 0.28 0.30 0.34 0.24 0.23 0.31 0.36 -3.29%
P/EPS 6.06 2.22 6.47 6.08 -34.59 6.25 16.64 -12.59%
EY 16.51 45.03 15.47 16.43 -2.89 16.00 6.01 14.41%
DY 8.62 6.48 4.36 0.00 1.95 2.63 1.69 24.25%
P/NAPS 1.11 0.76 0.93 0.68 0.90 1.04 1.19 -0.92%
Price Multiplier on Announcement Date
31/03/11 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/05/11 07/11/08 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 -
Price 2.18 1.38 1.70 1.12 1.13 2.07 1.70 -
P/RPS 0.27 0.21 0.34 0.23 0.20 0.34 0.35 -3.39%
P/EPS 5.69 1.59 6.39 5.93 -30.54 6.81 15.89 -12.79%
EY 17.57 62.97 15.65 16.88 -3.27 14.69 6.29 14.67%
DY 9.17 9.06 4.41 0.00 2.21 2.42 1.76 24.60%
P/NAPS 1.04 0.54 0.92 0.67 0.79 1.14 1.14 -1.21%

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