[SSTEEL] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.56%
YoY- 374.33%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 4,331,842 3,222,399 2,811,042 2,353,284 2,430,494 2,398,866 1,878,755 11.78%
PBT 202,066 106,538 195,152 66,132 -37,191 138,418 70,604 15.04%
Tax 8,070 -3,961 -3,359 18,823 2,322 -40,346 -18,286 -
NP 210,136 102,577 191,793 84,955 -34,869 98,072 52,318 20.36%
-
NP to SH 210,136 104,689 191,690 84,706 -30,877 98,072 52,318 20.36%
-
Tax Rate -3.99% 3.72% 1.72% -28.46% - 29.15% 25.90% -
Total Cost 4,121,706 3,119,822 2,619,249 2,268,329 2,465,363 2,300,794 1,826,437 11.46%
-
Net Worth 881,484 757,948 734,468 661,081 516,929 579,402 479,454 8.45%
Dividend
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 83,553 52,344 31,477 20,920 8,673 30,177 14,185 26.66%
Div Payout % 39.76% 50.00% 16.42% 24.70% 0.00% 30.77% 27.11% -
Equity
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 881,484 757,948 734,468 661,081 516,929 579,402 479,454 8.45%
NOSH 417,765 418,756 419,696 418,405 346,932 301,772 283,700 5.29%
Ratio Analysis
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.85% 3.18% 6.82% 3.61% -1.43% 4.09% 2.78% -
ROE 23.84% 13.81% 26.10% 12.81% -5.97% 16.93% 10.91% -
Per Share
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,036.91 769.52 669.78 562.44 700.57 794.93 662.23 6.15%
EPS 50.30 25.00 45.70 20.20 -7.40 32.50 18.40 14.34%
DPS 20.00 12.50 7.50 5.00 2.50 10.00 5.00 20.29%
NAPS 2.11 1.81 1.75 1.58 1.49 1.92 1.69 3.00%
Adjusted Per Share Value based on latest NOSH - 420,026
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 726.44 540.39 471.40 394.64 407.59 402.28 315.06 11.78%
EPS 35.24 17.56 32.15 14.20 -5.18 16.45 8.77 20.37%
DPS 14.01 8.78 5.28 3.51 1.45 5.06 2.38 26.65%
NAPS 1.4782 1.2711 1.2317 1.1086 0.8669 0.9716 0.804 8.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/11 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.12 1.32 1.80 1.46 0.82 2.15 1.64 -
P/RPS 0.20 0.17 0.27 0.26 0.12 0.27 0.25 -2.93%
P/EPS 4.21 5.28 3.94 7.21 -9.21 6.62 8.89 -9.48%
EY 23.73 18.94 25.37 13.87 -10.85 15.12 11.24 10.47%
DY 9.43 9.47 4.17 3.42 3.05 4.65 3.05 16.23%
P/NAPS 1.00 0.73 1.03 0.92 0.55 1.12 0.97 0.40%
Price Multiplier on Announcement Date
30/06/11 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 18/08/11 19/02/09 19/02/08 09/02/07 21/02/06 21/02/05 24/02/04 -
Price 2.07 1.42 2.32 1.67 0.85 2.01 1.82 -
P/RPS 0.20 0.18 0.35 0.30 0.12 0.25 0.27 -3.92%
P/EPS 4.12 5.68 5.08 8.25 -9.55 6.18 9.87 -10.99%
EY 24.30 17.61 19.69 12.12 -10.47 16.17 10.13 12.37%
DY 9.66 8.80 3.23 2.99 2.94 4.98 2.75 18.23%
P/NAPS 0.98 0.78 1.33 1.06 0.57 1.05 1.08 -1.28%

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