[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 137.91%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,166,682 1,126,384 869,936 794,920 669,418 692,636 1,372,850 -10.30%
PBT 162,396 156,576 116,562 98,108 39,950 29,800 51,974 114.17%
Tax -37,982 -34,204 -25,408 -26,060 -9,666 -6,964 6,794 -
NP 124,414 122,372 91,154 72,048 30,284 22,836 58,768 65.10%
-
NP to SH 124,414 122,372 91,154 72,048 30,284 22,836 58,768 65.10%
-
Tax Rate 23.39% 21.84% 21.80% 26.56% 24.20% 23.37% -13.07% -
Total Cost 1,042,268 1,004,012 778,782 722,872 639,134 669,800 1,314,082 -14.35%
-
Net Worth 783,651 809,595 780,146 742,621 701,156 697,766 694,257 8.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 74,655 9,951 14,918 29,850 24,392 -
Div Payout % - - 81.90% 13.81% 49.26% 130.72% 41.51% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 783,651 809,595 780,146 742,621 701,156 697,766 694,257 8.43%
NOSH 373,167 373,085 373,276 373,176 372,955 373,137 375,274 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.66% 10.86% 10.48% 9.06% 4.52% 3.30% 4.28% -
ROE 15.88% 15.12% 11.68% 9.70% 4.32% 3.27% 8.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 312.64 301.91 233.05 213.01 179.49 185.62 365.83 -9.97%
EPS 33.34 32.80 24.42 19.31 8.12 6.12 15.66 65.72%
DPS 0.00 0.00 20.00 2.67 4.00 8.00 6.50 -
NAPS 2.10 2.17 2.09 1.99 1.88 1.87 1.85 8.84%
Adjusted Per Share Value based on latest NOSH - 373,253
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 315.50 304.61 235.25 214.97 181.03 187.31 371.26 -10.30%
EPS 33.64 33.09 24.65 19.48 8.19 6.18 15.89 65.10%
DPS 0.00 0.00 20.19 2.69 4.03 8.07 6.60 -
NAPS 2.1192 2.1894 2.1097 2.0083 1.8961 1.887 1.8775 8.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.62 1.75 1.30 1.05 0.99 0.78 0.84 -
P/RPS 0.52 0.58 0.56 0.49 0.55 0.42 0.23 72.51%
P/EPS 4.86 5.34 5.32 5.44 12.19 12.75 5.36 -6.33%
EY 20.58 18.74 18.78 18.39 8.20 7.85 18.64 6.84%
DY 0.00 0.00 15.38 2.54 4.04 10.26 7.74 -
P/NAPS 0.77 0.81 0.62 0.53 0.53 0.42 0.45 43.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 -
Price 1.78 1.85 1.53 1.33 1.04 0.97 0.92 -
P/RPS 0.57 0.61 0.66 0.62 0.58 0.52 0.25 73.49%
P/EPS 5.34 5.64 6.27 6.89 12.81 15.85 5.87 -6.12%
EY 18.73 17.73 15.96 14.52 7.81 6.31 17.02 6.60%
DY 0.00 0.00 13.07 2.01 3.85 8.25 7.07 -
P/NAPS 0.85 0.85 0.73 0.67 0.55 0.52 0.50 42.57%

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