[SSTEEL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 62.88%
YoY- 318.18%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,353,284 2,430,494 2,398,866 1,878,755 1,460,322 1,373,871 1,250,248 11.11%
PBT 66,131 -37,191 138,417 70,604 26,515 -52,209 -13,287 -
Tax 18,823 2,401 -40,346 -18,286 -14,004 35,858 13,877 5.20%
NP 84,954 -34,790 98,071 52,318 12,511 -16,351 590 128.85%
-
NP to SH 84,705 -30,877 98,071 52,318 12,511 -51,897 -12,420 -
-
Tax Rate -28.46% - 29.15% 25.90% 52.82% - - -
Total Cost 2,268,330 2,465,284 2,300,795 1,826,437 1,447,811 1,390,222 1,249,658 10.44%
-
Net Worth 722,445 545,590 526,136 281,431 287,124 301,559 351,190 12.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 21,001 6,912 15,206 31,176 - - - -
Div Payout % 24.79% 0.00% 15.51% 59.59% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 722,445 545,590 526,136 281,431 287,124 301,559 351,190 12.76%
NOSH 420,026 358,941 304,124 281,431 287,124 281,830 280,952 6.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.61% -1.43% 4.09% 2.78% 0.86% -1.19% 0.05% -
ROE 11.72% -5.66% 18.64% 18.59% 4.36% -17.21% -3.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 560.27 677.13 788.78 667.57 508.60 487.48 445.00 3.91%
EPS 20.17 -8.60 32.25 18.59 4.36 -18.41 -4.42 -
DPS 5.00 1.93 5.00 11.08 0.00 0.00 0.00 -
NAPS 1.72 1.52 1.73 1.00 1.00 1.07 1.25 5.46%
Adjusted Per Share Value based on latest NOSH - 281,431
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 394.64 407.59 402.28 315.06 244.89 230.39 209.66 11.11%
EPS 14.20 -5.18 16.45 8.77 2.10 -8.70 -2.08 -
DPS 3.52 1.16 2.55 5.23 0.00 0.00 0.00 -
NAPS 1.2115 0.9149 0.8823 0.472 0.4815 0.5057 0.5889 12.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.46 0.82 2.15 1.64 1.10 0.80 1.00 -
P/RPS 0.26 0.12 0.27 0.25 0.22 0.16 0.22 2.82%
P/EPS 7.24 -9.53 6.67 8.82 25.24 -4.34 -22.62 -
EY 13.81 -10.49 15.00 11.34 3.96 -23.02 -4.42 -
DY 3.42 2.35 2.33 6.75 0.00 0.00 0.00 -
P/NAPS 0.85 0.54 1.24 1.64 1.10 0.75 0.80 1.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 21/02/06 21/02/05 24/02/04 21/02/03 27/02/02 19/03/01 -
Price 1.67 0.85 2.01 1.82 1.14 0.75 0.90 -
P/RPS 0.30 0.13 0.25 0.27 0.22 0.15 0.20 6.98%
P/EPS 8.28 -9.88 6.23 9.79 26.16 -4.07 -20.36 -
EY 12.08 -10.12 16.04 10.21 3.82 -24.55 -4.91 -
DY 2.99 2.27 2.49 6.09 0.00 0.00 0.00 -
P/NAPS 0.97 0.56 1.16 1.82 1.14 0.70 0.72 5.09%

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