[SSTEEL] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5.92%
YoY- 273.35%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 885,051 632,720 628,211 724,399 542,949 365,961 418,360 13.29%
PBT 54,824 31,611 -19,968 34,722 13,014 12,827 -10,863 -
Tax -4,747 25,114 430 -5,724 -5,247 -7,754 10,863 -
NP 50,077 56,725 -19,538 28,998 7,767 5,073 0 -
-
NP to SH 50,104 56,405 -17,419 28,998 7,767 5,073 -10,348 -
-
Tax Rate 8.66% -79.45% - 16.49% 40.32% 60.45% - -
Total Cost 834,974 575,995 647,749 695,401 535,182 360,888 418,360 12.20%
-
Net Worth 774,717 607,438 508,350 544,086 428,623 280,023 308,178 16.59%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 21,052 - - - 8,629 - - -
Div Payout % 42.02% - - - 111.11% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 774,717 607,438 508,350 544,086 428,623 280,023 308,178 16.59%
NOSH 421,042 361,570 355,489 298,948 287,666 280,023 282,732 6.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.66% 8.97% -3.11% 4.00% 1.43% 1.39% 0.00% -
ROE 6.47% 9.29% -3.43% 5.33% 1.81% 1.81% -3.36% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 210.20 174.99 176.72 242.32 188.74 130.69 147.97 6.02%
EPS 11.90 15.60 -4.90 9.70 2.70 1.80 -3.66 -
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.84 1.68 1.43 1.82 1.49 1.00 1.09 9.11%
Adjusted Per Share Value based on latest NOSH - 298,948
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 148.42 106.11 105.35 121.48 91.05 61.37 70.16 13.29%
EPS 8.40 9.46 -2.92 4.86 1.30 0.85 -1.74 -
DPS 3.53 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 1.2992 1.0187 0.8525 0.9124 0.7188 0.4696 0.5168 16.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.72 1.15 1.28 1.90 1.78 1.22 0.66 -
P/RPS 0.82 0.66 0.72 0.78 0.94 0.93 0.45 10.51%
P/EPS 14.45 7.37 -26.12 19.59 65.93 67.34 -18.03 -
EY 6.92 13.57 -3.83 5.11 1.52 1.48 -5.55 -
DY 2.91 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.93 0.68 0.90 1.04 1.19 1.22 0.61 7.27%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 29/11/01 -
Price 1.70 1.12 1.13 2.07 1.70 1.09 0.84 -
P/RPS 0.81 0.64 0.64 0.85 0.90 0.83 0.57 6.02%
P/EPS 14.29 7.18 -23.06 21.34 62.96 60.17 -22.95 -
EY 7.00 13.93 -4.34 4.69 1.59 1.66 -4.36 -
DY 2.94 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.92 0.67 0.79 1.14 1.14 1.09 0.77 3.00%

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