[SSTEEL] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3249.91%
YoY- -160.07%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 918,439 885,051 632,720 628,211 724,399 542,949 365,961 16.55%
PBT 73,233 54,824 31,611 -19,968 34,722 13,014 12,827 33.65%
Tax -7,867 -4,747 25,114 430 -5,724 -5,247 -7,754 0.24%
NP 65,366 50,077 56,725 -19,538 28,998 7,767 5,073 53.05%
-
NP to SH 65,697 50,104 56,405 -17,419 28,998 7,767 5,073 53.18%
-
Tax Rate 10.74% 8.66% -79.45% - 16.49% 40.32% 60.45% -
Total Cost 853,073 834,974 575,995 647,749 695,401 535,182 360,888 15.40%
-
Net Worth 1,067,053 774,717 607,438 508,350 544,086 428,623 280,023 24.95%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 20,922 21,052 - - - 8,629 - -
Div Payout % 31.85% 42.02% - - - 111.11% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,067,053 774,717 607,438 508,350 544,086 428,623 280,023 24.95%
NOSH 418,452 421,042 361,570 355,489 298,948 287,666 280,023 6.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.12% 5.66% 8.97% -3.11% 4.00% 1.43% 1.39% -
ROE 6.16% 6.47% 9.29% -3.43% 5.33% 1.81% 1.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 219.48 210.20 174.99 176.72 242.32 188.74 130.69 9.01%
EPS 15.70 11.90 15.60 -4.90 9.70 2.70 1.80 43.42%
DPS 5.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.55 1.84 1.68 1.43 1.82 1.49 1.00 16.86%
Adjusted Per Share Value based on latest NOSH - 355,489
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 154.02 148.42 106.11 105.35 121.48 91.05 61.37 16.55%
EPS 11.02 8.40 9.46 -2.92 4.86 1.30 0.85 53.21%
DPS 3.51 3.53 0.00 0.00 0.00 1.45 0.00 -
NAPS 1.7894 1.2992 1.0187 0.8525 0.9124 0.7188 0.4696 24.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.93 1.72 1.15 1.28 1.90 1.78 1.22 -
P/RPS 0.88 0.82 0.66 0.72 0.78 0.94 0.93 -0.91%
P/EPS 12.29 14.45 7.37 -26.12 19.59 65.93 67.34 -24.66%
EY 8.13 6.92 13.57 -3.83 5.11 1.52 1.48 32.79%
DY 2.59 2.91 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.76 0.93 0.68 0.90 1.04 1.19 1.22 -7.57%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 15/11/07 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 -
Price 1.38 1.70 1.12 1.13 2.07 1.70 1.09 -
P/RPS 0.63 0.81 0.64 0.64 0.85 0.90 0.83 -4.48%
P/EPS 8.79 14.29 7.18 -23.06 21.34 62.96 60.17 -27.40%
EY 11.38 7.00 13.93 -4.34 4.69 1.59 1.66 37.78%
DY 3.62 2.94 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.54 0.92 0.67 0.79 1.14 1.14 1.09 -11.03%

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