[SSTEEL] YoY TTM Result on 31-Mar-2012 [#3]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
TTM Result
Revenue	2,642,629	2,800,599	2,885,806	3,434,742	2,800,467	3,422,875	2,707,964	-0.32%
YoY %	-5.64%	-2.95%	-15.98%	22.65%	-18.18%	26.40%	-	-
Horiz. %	97.59%	103.42%	106.57%	126.84%	103.42%	126.40%	100.00%	-
PBT	-116,206	31,251	56,065	25,355	121,947	489,333	130,012	-
YoY %	-471.85%	-44.26%	121.12%	-79.21%	-75.08%	276.38%	-	-
Horiz. %	-89.38%	24.04%	43.12%	19.50%	93.80%	376.38%	100.00%	-
Tax	14,153	-533	-13,914	8,742	4,153	-43,466	-2,247	-
YoY %	2,755.35%	96.17%	-259.16%	110.50%	109.55%	-1,834.40%	-	-
Horiz. %	-629.86%	23.72%	619.23%	-389.05%	-184.82%	1,934.40%	100.00%	-
NP	-102,053	30,718	42,151	34,097	126,100	445,867	127,765	-
YoY %	-432.23%	-27.12%	23.62%	-72.96%	-71.72%	248.97%	-	-
Horiz. %	-79.88%	24.04%	32.99%	26.69%	98.70%	348.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-102,944	29,781	41,332	35,758	126,100	444,518	127,857	-
YoY %	-445.67%	-27.95%	15.59%	-71.64%	-71.63%	247.67%	-	-
Horiz. %	-80.51%	23.29%	32.33%	27.97%	98.63%	347.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	1.71%	24.82%	-34.48%	-3.41%	8.88%	1.73%	-
YoY %	-	-93.11%	171.98%	-911.14%	-138.40%	413.29%	-	-
Horiz. %	-	98.84%	1,434.68%	-1,993.06%	-197.11%	513.29%	100.00%	-
Total Cost	2,744,682	2,769,881	2,843,655	3,400,645	2,674,367	2,977,008	2,580,199	0.82%
YoY %	-0.91%	-2.59%	-16.38%	27.16%	-10.17%	15.38%	-	-
Horiz. %	106.37%	107.35%	110.21%	131.80%	103.65%	115.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	904,023	850,863	858,908	846,004	877,311	1,067,053	774,717	2.07%
YoY %	6.25%	-0.94%	1.53%	-3.57%	-17.78%	37.73%	-	-
Horiz. %	116.69%	109.83%	110.87%	109.20%	113.24%	137.73%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Dividend
Div	-	16,645	29,092	42,080	83,780	52,361	52,522	-
YoY %	-	-42.78%	-30.87%	-49.77%	60.00%	-0.31%	-	-
Horiz. %	-	31.69%	55.39%	80.12%	159.51%	99.69%	100.00%	-
Div Payout %	-	55.89%	70.39%	117.68%	66.44%	11.78%	41.08%	-
YoY %	-	-20.60%	-40.19%	77.12%	464.01%	-71.32%	-	-
Horiz. %	-	136.05%	171.35%	286.47%	161.73%	28.68%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Equity
Net Worth	904,023	850,863	858,908	846,004	877,311	1,067,053	774,717	2.07%
YoY %	6.25%	-0.94%	1.53%	-3.57%	-17.78%	37.73%	-	-
Horiz. %	116.69%	109.83%	110.87%	109.20%	113.24%	137.73%	100.00%	-
NOSH	418,529	415,055	414,931	419,250	419,766	418,452	421,042	-0.07%
YoY %	0.84%	0.03%	-1.03%	-0.12%	0.31%	-0.62%	-	-
Horiz. %	99.40%	98.58%	98.55%	99.57%	99.70%	99.38%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	-3.86%	1.10%	1.46%	0.99%	4.50%	13.03%	4.72%	-
YoY %	-450.91%	-24.66%	47.47%	-78.00%	-65.46%	176.06%	-	-
Horiz. %	-81.78%	23.31%	30.93%	20.97%	95.34%	276.06%	100.00%	-
ROE	-11.39%	3.50%	4.81%	4.23%	14.37%	41.66%	16.50%	-
YoY %	-425.43%	-27.23%	13.71%	-70.56%	-65.51%	152.48%	-	-
Horiz. %	-69.03%	21.21%	29.15%	25.64%	87.09%	252.48%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Per Share
RPS	631.41	674.75	695.49	819.26	667.15	817.98	643.16	-0.24%
YoY %	-6.42%	-2.98%	-15.11%	22.80%	-18.44%	27.18%	-	-
Horiz. %	98.17%	104.91%	108.14%	127.38%	103.73%	127.18%	100.00%	-
EPS	-24.60	7.18	9.96	8.53	30.04	106.23	30.37	-
YoY %	-442.62%	-27.91%	16.76%	-71.60%	-71.72%	249.79%	-	-
Horiz. %	-81.00%	23.64%	32.80%	28.09%	98.91%	349.79%	100.00%	-
DPS	0.00	4.01	7.00	10.00	20.00	12.50	12.50	-
YoY %	0.00%	-42.71%	-30.00%	-50.00%	60.00%	0.00%	-	-
Horiz. %	0.00%	32.08%	56.00%	80.00%	160.00%	100.00%	100.00%	-
NAPS	2.16	2.05	2.07	2.0179	2.09	2.55	1.84	2.15%
YoY %	5.37%	-0.97%	2.58%	-3.45%	-18.04%	38.59%	-	-
Horiz. %	117.39%	111.41%	112.50%	109.67%	113.59%	138.59%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 419,250
RPS	443.16	469.65	483.94	576.00	469.63	574.01	454.12	-0.32%
YoY %	-5.64%	-2.95%	-15.98%	22.65%	-18.18%	26.40%	-	-
Horiz. %	97.59%	103.42%	106.57%	126.84%	103.42%	126.40%	100.00%	-
EPS	-17.26	4.99	6.93	6.00	21.15	74.54	21.44	-
YoY %	-445.89%	-27.99%	15.50%	-71.63%	-71.63%	247.67%	-	-
Horiz. %	-80.50%	23.27%	32.32%	27.99%	98.65%	347.67%	100.00%	-
DPS	0.00	2.79	4.88	7.06	14.05	8.78	8.81	-
YoY %	0.00%	-42.83%	-30.88%	-49.75%	60.02%	-0.34%	-	-
Horiz. %	0.00%	31.67%	55.39%	80.14%	159.48%	99.66%	100.00%	-
NAPS	1.516	1.4269	1.4404	1.4187	1.4712	1.7894	1.2992	2.07%
YoY %	6.24%	-0.94%	1.53%	-3.57%	-17.78%	37.73%	-	-
Horiz. %	116.69%	109.83%	110.87%	109.20%	113.24%	137.73%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	30/09/08	28/09/07	-
Price	0.98	1.50	1.35	1.89	2.32	1.93	1.72	-
P/RPS	0.16	0.22	0.19	0.23	0.35	0.24	0.27	-6.73%
YoY %	-27.27%	15.79%	-17.39%	-34.29%	45.83%	-11.11%	-	-
Horiz. %	59.26%	81.48%	70.37%	85.19%	129.63%	88.89%	100.00%	-
P/EPS	-3.98	20.91	13.55	22.16	7.72	1.82	5.66	-
YoY %	-119.03%	54.32%	-38.85%	187.05%	324.18%	-67.84%	-	-
Horiz. %	-70.32%	369.43%	239.40%	391.52%	136.40%	32.16%	100.00%	-
EY	-25.10	4.78	7.38	4.51	12.95	55.04	17.66	-
YoY %	-625.10%	-35.23%	63.64%	-65.17%	-76.47%	211.66%	-	-
Horiz. %	-142.13%	27.07%	41.79%	25.54%	73.33%	311.66%	100.00%	-
DY	0.00	2.67	5.19	5.29	8.62	6.48	7.27	-
YoY %	0.00%	-48.55%	-1.89%	-38.63%	33.02%	-10.87%	-	-
Horiz. %	0.00%	36.73%	71.39%	72.76%	118.57%	89.13%	100.00%	-
P/NAPS	0.45	0.73	0.65	0.94	1.11	0.76	0.93	-9.22%
YoY %	-38.36%	12.31%	-30.85%	-15.32%	46.05%	-18.28%	-	-
Horiz. %	48.39%	78.49%	69.89%	101.08%	119.35%	81.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	06/05/15	30/04/14	29/04/13	15/05/12	18/05/11	07/11/08	15/11/07	-
Price	0.98	1.60	1.38	1.82	2.18	1.38	1.70	-
P/RPS	0.16	0.24	0.20	0.22	0.33	0.17	0.26	-6.26%
YoY %	-33.33%	20.00%	-9.09%	-33.33%	94.12%	-34.62%	-	-
Horiz. %	61.54%	92.31%	76.92%	84.62%	126.92%	65.38%	100.00%	-
P/EPS	-3.98	22.30	13.85	21.34	7.26	1.30	5.60	-
YoY %	-117.85%	61.01%	-35.10%	193.94%	458.46%	-76.79%	-	-
Horiz. %	-71.07%	398.21%	247.32%	381.07%	129.64%	23.21%	100.00%	-
EY	-25.10	4.48	7.22	4.69	13.78	76.98	17.86	-
YoY %	-660.27%	-37.95%	53.94%	-65.97%	-82.10%	331.02%	-	-
Horiz. %	-140.54%	25.08%	40.43%	26.26%	77.16%	431.02%	100.00%	-
DY	0.00	2.51	5.07	5.49	9.17	9.06	7.35	-
YoY %	0.00%	-50.49%	-7.65%	-40.13%	1.21%	23.27%	-	-
Horiz. %	0.00%	34.15%	68.98%	74.69%	124.76%	123.27%	100.00%	-
P/NAPS	0.45	0.78	0.67	0.90	1.04	0.54	0.92	-9.08%
YoY %	-42.31%	16.42%	-25.56%	-13.46%	92.59%	-41.30%	-	-
Horiz. %	48.91%	84.78%	72.83%	97.83%	113.04%	58.70%	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