[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.59%
YoY- -18.67%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,400,650 1,309,216 1,024,627 988,992 901,804 807,444 1,240,422 8.46%
PBT 106,690 95,564 81,356 84,693 52,406 2,376 90,140 11.92%
Tax -15,350 -4,768 -9,390 -9,386 -3,374 4,900 -10,448 29.32%
NP 91,340 90,796 71,966 75,306 49,032 7,276 79,692 9.54%
-
NP to SH 91,340 90,796 71,966 75,306 49,032 7,276 79,692 9.54%
-
Tax Rate 14.39% 4.99% 11.54% 11.08% 6.44% -206.23% 11.59% -
Total Cost 1,309,310 1,218,420 952,661 913,685 852,772 800,168 1,160,730 8.38%
-
Net Worth 655,658 660,952 641,230 622,913 592,945 583,595 581,443 8.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 75,363 - 37,942 25,321 38,009 - - -
Div Payout % 82.51% - 52.72% 33.62% 77.52% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 655,658 660,952 641,230 622,913 592,945 583,595 581,443 8.36%
NOSH 376,815 377,687 379,426 379,825 380,093 378,958 380,028 -0.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.52% 6.94% 7.02% 7.61% 5.44% 0.90% 6.42% -
ROE 13.93% 13.74% 11.22% 12.09% 8.27% 1.25% 13.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 371.71 346.64 270.05 260.38 237.26 213.07 326.40 9.07%
EPS 24.24 24.04 18.97 19.83 12.90 1.92 20.97 10.17%
DPS 20.00 0.00 10.00 6.67 10.00 0.00 0.00 -
NAPS 1.74 1.75 1.69 1.64 1.56 1.54 1.53 8.97%
Adjusted Per Share Value based on latest NOSH - 379,169
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 368.59 344.53 269.64 260.26 237.32 212.49 326.43 8.45%
EPS 24.04 23.89 18.94 19.82 12.90 1.91 20.97 9.56%
DPS 19.83 0.00 9.98 6.66 10.00 0.00 0.00 -
NAPS 1.7254 1.7393 1.6874 1.6392 1.5604 1.5358 1.5301 8.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.55 1.26 1.07 0.88 0.85 0.71 0.49 -
P/RPS 0.42 0.36 0.40 0.34 0.36 0.33 0.15 99.03%
P/EPS 6.39 5.24 5.64 4.44 6.59 36.98 2.34 95.72%
EY 15.64 19.08 17.73 22.53 15.18 2.70 42.80 -48.98%
DY 12.90 0.00 9.35 7.58 11.76 0.00 0.00 -
P/NAPS 0.89 0.72 0.63 0.54 0.54 0.46 0.32 98.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 16/02/06 -
Price 1.48 1.48 1.26 1.09 0.88 0.94 0.62 -
P/RPS 0.40 0.43 0.47 0.42 0.37 0.44 0.19 64.48%
P/EPS 6.11 6.16 6.64 5.50 6.82 48.96 2.96 62.33%
EY 16.38 16.24 15.05 18.19 14.66 2.04 33.82 -38.40%
DY 13.51 0.00 7.94 6.12 11.36 0.00 0.00 -
P/NAPS 0.85 0.85 0.75 0.66 0.56 0.61 0.41 62.80%

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