[SSTEEL] YoY TTM Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	2,813,500	2,832,424	3,296,270	3,018,452	3,222,399	2,811,042	2,353,284	2.40%
YoY %	-0.67%	-14.07%	9.20%	-6.33%	14.63%	19.45%	-	-
Horiz. %	119.56%	120.36%	140.07%	128.27%	136.93%	119.45%	100.00%	-
PBT	30,918	44,358	13,771	103,441	106,538	195,152	66,131	-9.63%
YoY %	-30.30%	222.11%	-86.69%	-2.91%	-45.41%	195.10%	-	-
Horiz. %	46.75%	67.08%	20.82%	156.42%	161.10%	295.10%	100.00%	-
Tax	-11,044	-1,178	-6,533	18,438	-3,961	-3,359	18,823	-
YoY %	-837.52%	81.97%	-135.43%	565.49%	-17.92%	-117.85%	-	-
Horiz. %	-58.67%	-6.26%	-34.71%	97.95%	-21.04%	-17.85%	100.00%	-
NP	19,874	43,180	7,238	121,879	102,577	191,793	84,954	-17.60%
YoY %	-53.97%	496.57%	-94.06%	18.82%	-46.52%	125.76%	-	-
Horiz. %	23.39%	50.83%	8.52%	143.46%	120.74%	225.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,952	42,177	8,747	121,879	104,689	191,690	84,705	-18.09%
YoY %	-55.07%	382.19%	-92.82%	16.42%	-45.39%	126.30%	-	-
Horiz. %	22.37%	49.79%	10.33%	143.89%	123.59%	226.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.72%	2.66%	47.44%	-17.82%	3.72%	1.72%	-28.46%	-
YoY %	1,242.86%	-94.39%	366.22%	-579.03%	116.28%	106.04%	-	-
Horiz. %	-125.51%	-9.35%	-166.69%	62.61%	-13.07%	-6.04%	100.00%	-
Total Cost	2,793,626	2,789,244	3,289,032	2,896,573	3,119,822	2,619,249	2,268,330	2.81%
YoY %	0.16%	-15.20%	13.55%	-7.16%	19.11%	15.47%	-	-
Horiz. %	123.16%	122.96%	145.00%	127.70%	137.54%	115.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	862,174	856,122	834,892	878,666	758,585	419,278	722,445	2.38%
YoY %	0.71%	2.54%	-4.98%	15.83%	80.93%	-41.96%	-	-
Horiz. %	119.34%	118.50%	115.56%	121.62%	105.00%	58.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	16,645	29,092	42,080	62,776	52,361	31,521	21,001	-3.05%
YoY %	-42.78%	-30.87%	-32.97%	19.89%	66.11%	50.09%	-	-
Horiz. %	79.26%	138.53%	200.37%	298.92%	249.33%	150.09%	100.00%	-
Div Payout %	87.83%	68.98%	481.09%	51.51%	50.02%	16.44%	24.79%	-
YoY %	27.33%	-85.66%	833.97%	2.98%	204.26%	-33.68%	-	-
Horiz. %	354.30%	278.26%	1,940.66%	207.79%	201.77%	66.32%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	862,174	856,122	834,892	878,666	758,585	419,278	722,445	2.38%
YoY %	0.71%	2.54%	-4.98%	15.83%	80.93%	-41.96%	-	-
Horiz. %	119.34%	118.50%	115.56%	121.62%	105.00%	58.04%	100.00%	-
NOSH	418,531	417,620	417,446	416,429	419,108	419,278	420,026	-0.04%
YoY %	0.22%	0.04%	0.24%	-0.64%	-0.04%	-0.18%	-	-
Horiz. %	99.64%	99.43%	99.39%	99.14%	99.78%	99.82%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	0.71%	1.52%	0.22%	4.04%	3.18%	6.82%	3.61%	-
YoY %	-53.29%	590.91%	-94.55%	27.04%	-53.37%	88.92%	-	-
Horiz. %	19.67%	42.11%	6.09%	111.91%	88.09%	188.92%	100.00%	-
ROE	2.20%	4.93%	1.05%	13.87%	13.80%	45.72%	11.72%	-
YoY %	-55.38%	369.52%	-92.43%	0.51%	-69.82%	290.10%	-	-
Horiz. %	18.77%	42.06%	8.96%	118.34%	117.75%	390.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	672.23	678.23	789.63	724.84	768.87	670.45	560.27	2.45%
YoY %	-0.88%	-14.11%	8.94%	-5.73%	14.68%	19.67%	-	-
Horiz. %	119.98%	121.05%	140.94%	129.37%	137.23%	119.67%	100.00%	-
EPS	4.53	10.10	2.10	29.27	24.98	45.72	20.17	-18.05%
YoY %	-55.15%	380.95%	-92.83%	17.17%	-45.36%	126.67%	-	-
Horiz. %	22.46%	50.07%	10.41%	145.12%	123.85%	226.67%	100.00%	-
DPS	3.98	7.00	10.00	15.00	12.50	7.50	5.00	-2.99%
YoY %	-43.14%	-30.00%	-33.33%	20.00%	66.67%	50.00%	-	-
Horiz. %	79.60%	140.00%	200.00%	300.00%	250.00%	150.00%	100.00%	-
NAPS	2.06	2.05	2.00	2.11	1.81	1.00	1.72	2.43%
YoY %	0.49%	2.50%	-5.21%	16.57%	81.00%	-41.86%	-	-
Horiz. %	119.77%	119.19%	116.28%	122.67%	105.23%	58.14%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 416,429
RPS	471.82	474.99	552.77	506.19	540.39	471.40	394.64	2.40%
YoY %	-0.67%	-14.07%	9.20%	-6.33%	14.64%	19.45%	-	-
Horiz. %	119.56%	120.36%	140.07%	128.27%	136.93%	119.45%	100.00%	-
EPS	3.18	7.07	1.47	20.44	17.56	32.15	14.20	-18.08%
YoY %	-55.02%	380.95%	-92.81%	16.40%	-45.38%	126.41%	-	-
Horiz. %	22.39%	49.79%	10.35%	143.94%	123.66%	226.41%	100.00%	-
DPS	2.79	4.88	7.06	10.53	8.78	5.29	3.52	-3.05%
YoY %	-42.83%	-30.88%	-32.95%	19.93%	65.97%	50.28%	-	-
Horiz. %	79.26%	138.64%	200.57%	299.15%	249.43%	150.28%	100.00%	-
NAPS	1.4458	1.4357	1.4001	1.4735	1.2721	0.7031	1.2115	2.38%
YoY %	0.70%	2.54%	-4.98%	15.83%	80.93%	-41.96%	-	-
Horiz. %	119.34%	118.51%	115.57%	121.63%	105.00%	58.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	31/12/08	31/12/07	29/12/06	-
Price	1.42	1.75	1.80	2.12	1.32	1.80	1.46	-
P/RPS	0.21	0.26	0.23	0.29	0.17	0.27	0.26	-2.80%
YoY %	-19.23%	13.04%	-20.69%	70.59%	-37.04%	3.85%	-	-
Horiz. %	80.77%	100.00%	88.46%	111.54%	65.38%	103.85%	100.00%	-
P/EPS	31.36	17.33	85.90	7.24	5.28	3.94	7.24	21.58%
YoY %	80.96%	-79.83%	1,086.46%	37.12%	34.01%	-45.58%	-	-
Horiz. %	433.15%	239.36%	1,186.46%	100.00%	72.93%	54.42%	100.00%	-
EY	3.19	5.77	1.16	13.81	18.92	25.40	13.81	-17.74%
YoY %	-44.71%	397.41%	-91.60%	-27.01%	-25.51%	83.92%	-	-
Horiz. %	23.10%	41.78%	8.40%	100.00%	137.00%	183.92%	100.00%	-
DY	2.80	4.00	5.56	7.08	9.47	4.17	3.42	-2.63%
YoY %	-30.00%	-28.06%	-21.47%	-25.24%	127.10%	21.93%	-	-
Horiz. %	81.87%	116.96%	162.57%	207.02%	276.90%	121.93%	100.00%	-
P/NAPS	0.69	0.85	0.90	1.00	0.73	1.80	0.85	-2.74%
YoY %	-18.82%	-5.56%	-10.00%	36.99%	-59.44%	111.76%	-	-
Horiz. %	81.18%	100.00%	105.88%	117.65%	85.88%	211.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	26/08/13	17/08/12	18/08/11	19/02/09	19/02/08	09/02/07	-
Price	1.52	1.72	1.94	2.07	1.42	2.32	1.67	-
P/RPS	0.23	0.25	0.25	0.29	0.18	0.35	0.30	-3.48%
YoY %	-8.00%	0.00%	-13.79%	61.11%	-48.57%	16.67%	-	-
Horiz. %	76.67%	83.33%	83.33%	96.67%	60.00%	116.67%	100.00%	-
P/EPS	33.57	17.03	92.59	7.07	5.68	5.07	8.28	20.51%
YoY %	97.12%	-81.61%	1,209.62%	24.47%	12.03%	-38.77%	-	-
Horiz. %	405.43%	205.68%	1,118.24%	85.39%	68.60%	61.23%	100.00%	-
EY	2.98	5.87	1.08	14.14	17.59	19.71	12.08	-17.02%
YoY %	-49.23%	443.52%	-92.36%	-19.61%	-10.76%	63.16%	-	-
Horiz. %	24.67%	48.59%	8.94%	117.05%	145.61%	163.16%	100.00%	-
DY	2.62	4.07	5.15	7.25	8.80	3.23	2.99	-1.74%
YoY %	-35.63%	-20.97%	-28.97%	-17.61%	172.45%	8.03%	-	-
Horiz. %	87.63%	136.12%	172.24%	242.47%	294.31%	108.03%	100.00%	-
P/NAPS	0.74	0.84	0.97	0.98	0.78	2.32	0.97	-3.54%
YoY %	-11.90%	-13.40%	-1.02%	25.64%	-66.38%	139.18%	-	-
Horiz. %	76.29%	86.60%	100.00%	101.03%	80.41%	239.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos