[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.56%
YoY- 55.91%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 669,418 692,636 1,372,850 1,557,024 1,557,188 1,371,768 1,302,009 -35.84%
PBT 39,950 29,800 51,974 147,326 164,034 108,256 93,089 -43.13%
Tax -9,666 -6,964 6,794 -12,853 -16,968 -12,240 -13,434 -19.72%
NP 30,284 22,836 58,768 134,473 147,066 96,016 79,655 -47.55%
-
NP to SH 30,284 22,836 58,768 134,473 147,066 96,016 79,655 -47.55%
-
Tax Rate 24.20% 23.37% -13.07% 8.72% 10.34% 11.31% 14.43% -
Total Cost 639,134 669,800 1,314,082 1,422,550 1,410,122 1,275,752 1,222,354 -35.12%
-
Net Worth 701,156 697,766 694,257 740,530 730,435 714,852 689,213 1.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 14,918 29,850 24,392 92,722 90,363 - 45,194 -52.26%
Div Payout % 49.26% 130.72% 41.51% 68.95% 61.44% - 56.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 701,156 697,766 694,257 740,530 730,435 714,852 689,213 1.15%
NOSH 372,955 373,137 375,274 375,903 376,513 376,238 376,619 -0.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.52% 3.30% 4.28% 8.64% 9.44% 7.00% 6.12% -
ROE 4.32% 3.27% 8.46% 18.16% 20.13% 13.43% 11.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 179.49 185.62 365.83 414.21 413.58 364.60 345.71 -35.42%
EPS 8.12 6.12 15.66 35.77 39.06 25.52 21.15 -47.20%
DPS 4.00 8.00 6.50 24.67 24.00 0.00 12.00 -51.95%
NAPS 1.88 1.87 1.85 1.97 1.94 1.90 1.83 1.81%
Adjusted Per Share Value based on latest NOSH - 374,787
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 176.16 182.27 361.28 409.74 409.79 360.99 342.63 -35.84%
EPS 7.97 6.01 15.47 35.39 38.70 25.27 20.96 -47.54%
DPS 3.93 7.86 6.42 24.40 23.78 0.00 11.89 -52.22%
NAPS 1.8451 1.8362 1.827 1.9488 1.9222 1.8812 1.8137 1.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.78 0.84 1.20 1.29 1.30 1.48 -
P/RPS 0.55 0.42 0.23 0.29 0.31 0.36 0.43 17.84%
P/EPS 12.19 12.75 5.36 3.35 3.30 5.09 7.00 44.79%
EY 8.20 7.85 18.64 29.81 30.28 19.63 14.29 -30.96%
DY 4.04 10.26 7.74 20.56 18.60 0.00 8.11 -37.18%
P/NAPS 0.53 0.42 0.45 0.61 0.66 0.68 0.81 -24.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 15/05/08 15/02/08 -
Price 1.04 0.97 0.92 0.89 1.36 1.64 1.42 -
P/RPS 0.58 0.52 0.25 0.21 0.33 0.45 0.41 26.04%
P/EPS 12.81 15.85 5.87 2.49 3.48 6.43 6.71 53.95%
EY 7.81 6.31 17.02 40.19 28.72 15.56 14.89 -34.98%
DY 3.85 8.25 7.07 27.72 17.65 0.00 8.45 -40.81%
P/NAPS 0.55 0.52 0.50 0.45 0.70 0.86 0.78 -20.79%

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