[SSTEEL] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 56.19%
YoY- 219.72%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,351,719 2,642,969 2,288,860 3,389,487 2,455,633 2,310,920 2,534,791 4.38%
PBT 105,457 108,359 -322,085 470,924 106,799 -28,151 57,222 9.85%
Tax -830 7,309 46,046 -40,346 27,614 1,233 -16,579 -36.88%
NP 104,627 115,668 -276,039 430,578 134,413 -26,918 40,643 15.64%
-
NP to SH 105,828 115,668 -272,300 428,925 134,158 -23,574 41,141 15.62%
-
Tax Rate 0.79% -6.75% - 8.57% -25.86% - 28.97% -
Total Cost 3,247,092 2,527,301 2,564,899 2,958,909 2,321,220 2,337,838 2,494,148 4.13%
-
Net Worth 881,492 837,173 684,450 1,039,577 716,103 359,212 425,809 11.83%
Dividend
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 63,095 41,803 31,485 52,490 31,470 - 22,118 17.48%
Div Payout % 59.62% 36.14% 0.00% 12.24% 23.46% - 53.76% -
Equity
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 881,492 837,173 684,450 1,039,577 716,103 359,212 425,809 11.83%
NOSH 425,000 422,814 422,500 419,184 418,773 359,212 276,499 6.82%
Ratio Analysis
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.12% 4.38% -12.06% 12.70% 5.47% -1.16% 1.60% -
ROE 12.01% 13.82% -39.78% 41.26% 18.73% -6.56% 9.66% -
Per Share
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 788.64 625.09 541.74 808.59 586.39 643.33 916.74 -2.28%
EPS 24.90 27.36 -64.45 102.32 32.04 -6.56 14.88 8.23%
DPS 14.85 10.00 7.50 12.50 7.51 0.00 8.00 9.97%
NAPS 2.0741 1.98 1.62 2.48 1.71 1.00 1.54 4.68%
Adjusted Per Share Value based on latest NOSH - 419,184
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 562.07 443.22 383.84 568.41 411.80 387.53 425.08 4.38%
EPS 17.75 19.40 -45.66 71.93 22.50 -3.95 6.90 15.62%
DPS 10.58 7.01 5.28 8.80 5.28 0.00 3.71 17.47%
NAPS 1.4782 1.4039 1.1478 1.7433 1.2009 0.6024 0.7141 11.83%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.90 2.13 1.73 3.10 1.71 1.09 1.56 -
P/RPS 0.24 0.34 0.32 0.38 0.29 0.17 0.17 5.44%
P/EPS 7.63 7.79 -2.68 3.03 5.34 -16.61 10.48 -4.76%
EY 13.11 12.84 -37.25 33.01 18.73 -6.02 9.54 5.00%
DY 7.81 4.69 4.34 4.03 4.39 0.00 5.13 6.67%
P/NAPS 0.92 1.08 1.07 1.25 1.00 1.09 1.01 -1.42%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/01/12 17/01/11 06/08/09 18/08/08 20/08/07 21/08/06 15/08/05 -
Price 2.00 2.21 1.82 2.66 1.66 1.08 1.40 -
P/RPS 0.25 0.35 0.34 0.33 0.28 0.17 0.15 8.16%
P/EPS 8.03 8.08 -2.82 2.60 5.18 -16.46 9.41 -2.40%
EY 12.45 12.38 -35.41 38.47 19.30 -6.08 10.63 2.45%
DY 7.42 4.52 4.12 4.70 4.53 0.00 5.71 4.10%
P/NAPS 0.96 1.12 1.12 1.07 0.97 1.08 0.91 0.82%

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