[SSTEEL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.4%
YoY- 669.09%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,642,969 2,288,860 3,389,487 2,455,633 2,310,920 2,534,791 2,156,274 3.17%
PBT 108,359 -322,085 470,924 106,799 -28,151 57,222 124,961 -2.16%
Tax 7,309 46,046 -40,346 27,614 1,233 -16,579 -33,286 -
NP 115,668 -276,039 430,578 134,413 -26,918 40,643 91,675 3.63%
-
NP to SH 115,668 -272,300 428,925 134,158 -23,574 41,141 91,675 3.63%
-
Tax Rate -6.75% - 8.57% -25.86% - 28.97% 26.64% -
Total Cost 2,527,301 2,564,899 2,958,909 2,321,220 2,337,838 2,494,148 2,064,599 3.15%
-
Net Worth 837,173 684,450 1,039,577 716,103 359,212 425,809 510,797 7.88%
Dividend
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 41,803 31,485 52,490 31,470 - 22,118 22,701 9.83%
Div Payout % 36.14% 0.00% 12.24% 23.46% - 53.76% 24.76% -
Equity
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 837,173 684,450 1,039,577 716,103 359,212 425,809 510,797 7.88%
NOSH 422,814 422,500 419,184 418,773 359,212 276,499 293,561 5.76%
Ratio Analysis
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.38% -12.06% 12.70% 5.47% -1.16% 1.60% 4.25% -
ROE 13.82% -39.78% 41.26% 18.73% -6.56% 9.66% 17.95% -
Per Share
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 625.09 541.74 808.59 586.39 643.33 916.74 734.52 -2.44%
EPS 27.36 -64.45 102.32 32.04 -6.56 14.88 31.23 -2.01%
DPS 10.00 7.50 12.50 7.51 0.00 8.00 7.73 4.03%
NAPS 1.98 1.62 2.48 1.71 1.00 1.54 1.74 2.00%
Adjusted Per Share Value based on latest NOSH - 418,773
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 443.22 383.84 568.41 411.80 387.53 425.08 361.60 3.17%
EPS 19.40 -45.66 71.93 22.50 -3.95 6.90 15.37 3.64%
DPS 7.01 5.28 8.80 5.28 0.00 3.71 3.81 9.82%
NAPS 1.4039 1.1478 1.7433 1.2009 0.6024 0.7141 0.8566 7.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.13 1.73 3.10 1.71 1.09 1.56 2.00 -
P/RPS 0.34 0.32 0.38 0.29 0.17 0.17 0.27 3.60%
P/EPS 7.79 -2.68 3.03 5.34 -16.61 10.48 6.40 3.06%
EY 12.84 -37.25 33.01 18.73 -6.02 9.54 15.61 -2.95%
DY 4.69 4.34 4.03 4.39 0.00 5.13 3.87 2.99%
P/NAPS 1.08 1.07 1.25 1.00 1.09 1.01 1.15 -0.96%
Price Multiplier on Announcement Date
31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/01/11 06/08/09 18/08/08 20/08/07 21/08/06 15/08/05 25/08/04 -
Price 2.21 1.82 2.66 1.66 1.08 1.40 1.90 -
P/RPS 0.35 0.34 0.33 0.28 0.17 0.15 0.26 4.67%
P/EPS 8.08 -2.82 2.60 5.18 -16.46 9.41 6.08 4.46%
EY 12.38 -35.41 38.47 19.30 -6.08 10.63 16.44 -4.26%
DY 4.52 4.12 4.70 4.53 0.00 5.71 4.07 1.62%
P/NAPS 1.12 1.12 1.07 0.97 1.08 0.91 1.09 0.41%

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