[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -35.03%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,217,376 1,233,600 1,034,734 1,034,681 1,166,682 1,126,384 869,936 25.18%
PBT 80,386 127,600 94,775 111,448 162,396 156,576 116,562 -21.99%
Tax -19,606 -31,492 -25,595 -30,621 -37,982 -34,204 -25,408 -15.91%
NP 60,780 96,108 69,180 80,826 124,414 122,372 91,154 -23.73%
-
NP to SH 60,780 96,108 69,180 80,826 124,414 122,372 91,154 -23.73%
-
Tax Rate 24.39% 24.68% 27.01% 27.48% 23.39% 21.84% 21.80% -
Total Cost 1,156,596 1,137,492 965,554 953,854 1,042,268 1,004,012 778,782 30.26%
-
Net Worth 772,816 813,336 791,054 783,879 783,651 809,595 780,146 -0.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 48,508 - - - 74,655 -
Div Payout % - - 70.12% - - - 81.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 772,816 813,336 791,054 783,879 783,651 809,595 780,146 -0.62%
NOSH 373,341 373,090 373,139 373,275 373,167 373,085 373,276 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.99% 7.79% 6.69% 7.81% 10.66% 10.86% 10.48% -
ROE 7.86% 11.82% 8.75% 10.31% 15.88% 15.12% 11.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 326.08 330.64 277.31 277.19 312.64 301.91 233.05 25.17%
EPS 16.28 25.76 18.54 21.65 33.34 32.80 24.42 -23.74%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 20.00 -
NAPS 2.07 2.18 2.12 2.10 2.10 2.17 2.09 -0.64%
Adjusted Per Share Value based on latest NOSH - 377,619
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 329.21 333.60 279.82 279.81 315.50 304.61 235.25 25.18%
EPS 16.44 25.99 18.71 21.86 33.64 33.09 24.65 -23.72%
DPS 0.00 0.00 13.12 0.00 0.00 0.00 20.19 -
NAPS 2.0899 2.1995 2.1392 2.1198 2.1192 2.1894 2.1097 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.63 1.78 1.72 1.76 1.62 1.75 1.30 -
P/RPS 0.50 0.54 0.62 0.63 0.52 0.58 0.56 -7.29%
P/EPS 10.01 6.91 9.28 8.13 4.86 5.34 5.32 52.58%
EY 9.99 14.47 10.78 12.30 20.58 18.74 18.78 -34.42%
DY 0.00 0.00 7.56 0.00 0.00 0.00 15.38 -
P/NAPS 0.79 0.82 0.81 0.84 0.77 0.81 0.62 17.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 -
Price 1.53 1.74 1.76 1.82 1.78 1.85 1.53 -
P/RPS 0.47 0.53 0.63 0.66 0.57 0.61 0.66 -20.30%
P/EPS 9.40 6.75 9.49 8.41 5.34 5.64 6.27 31.08%
EY 10.64 14.80 10.53 11.90 18.73 17.73 15.96 -23.74%
DY 0.00 0.00 7.39 0.00 0.00 0.00 13.07 -
P/NAPS 0.74 0.80 0.83 0.87 0.85 0.85 0.73 0.91%

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