[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.57%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,557,188 1,371,768 1,302,009 1,337,226 1,400,650 1,309,216 1,024,627 32.21%
PBT 164,034 108,256 93,089 102,341 106,690 95,564 81,356 59.66%
Tax -16,968 -12,240 -13,434 -16,093 -15,350 -4,768 -9,390 48.41%
NP 147,066 96,016 79,655 86,248 91,340 90,796 71,966 61.10%
-
NP to SH 147,066 96,016 79,655 86,248 91,340 90,796 71,966 61.10%
-
Tax Rate 10.34% 11.31% 14.43% 15.72% 14.39% 4.99% 11.54% -
Total Cost 1,410,122 1,275,752 1,222,354 1,250,978 1,309,310 1,218,420 952,661 29.91%
-
Net Worth 730,435 714,852 689,213 674,361 655,658 660,952 641,230 9.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 90,363 - 45,194 50,231 75,363 - 37,942 78.43%
Div Payout % 61.44% - 56.74% 58.24% 82.51% - 52.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 730,435 714,852 689,213 674,361 655,658 660,952 641,230 9.08%
NOSH 376,513 376,238 376,619 376,738 376,815 377,687 379,426 -0.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.44% 7.00% 6.12% 6.45% 6.52% 6.94% 7.02% -
ROE 20.13% 13.43% 11.56% 12.79% 13.93% 13.74% 11.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 413.58 364.60 345.71 354.95 371.71 346.64 270.05 32.89%
EPS 39.06 25.52 21.15 22.89 24.24 24.04 18.97 61.92%
DPS 24.00 0.00 12.00 13.33 20.00 0.00 10.00 79.35%
NAPS 1.94 1.90 1.83 1.79 1.74 1.75 1.69 9.64%
Adjusted Per Share Value based on latest NOSH - 376,554
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 421.11 370.96 352.10 361.62 378.77 354.05 277.09 32.21%
EPS 39.77 25.97 21.54 23.32 24.70 24.55 19.46 61.11%
DPS 24.44 0.00 12.22 13.58 20.38 0.00 10.26 78.45%
NAPS 1.9753 1.9332 1.8638 1.8237 1.7731 1.7874 1.7341 9.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.29 1.30 1.48 1.57 1.55 1.26 1.07 -
P/RPS 0.31 0.36 0.43 0.44 0.42 0.36 0.40 -15.64%
P/EPS 3.30 5.09 7.00 6.86 6.39 5.24 5.64 -30.06%
EY 30.28 19.63 14.29 14.58 15.64 19.08 17.73 42.92%
DY 18.60 0.00 8.11 8.49 12.90 0.00 9.35 58.23%
P/NAPS 0.66 0.68 0.81 0.88 0.89 0.72 0.63 3.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 -
Price 1.36 1.64 1.42 1.53 1.48 1.48 1.26 -
P/RPS 0.33 0.45 0.41 0.43 0.40 0.43 0.47 -21.01%
P/EPS 3.48 6.43 6.71 6.68 6.11 6.16 6.64 -35.02%
EY 28.72 15.56 14.89 14.96 16.38 16.24 15.05 53.91%
DY 17.65 0.00 8.45 8.71 13.51 0.00 7.94 70.40%
P/NAPS 0.70 0.86 0.78 0.85 0.85 0.85 0.75 -4.49%

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