[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.44%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,337,226 1,400,650 1,309,216 1,024,627 988,992 901,804 807,444 39.93%
PBT 102,341 106,690 95,564 81,356 84,693 52,406 2,376 1125.95%
Tax -16,093 -15,350 -4,768 -9,390 -9,386 -3,374 4,900 -
NP 86,248 91,340 90,796 71,966 75,306 49,032 7,276 419.10%
-
NP to SH 86,248 91,340 90,796 71,966 75,306 49,032 7,276 419.10%
-
Tax Rate 15.72% 14.39% 4.99% 11.54% 11.08% 6.44% -206.23% -
Total Cost 1,250,978 1,309,310 1,218,420 952,661 913,685 852,772 800,168 34.66%
-
Net Worth 674,361 655,658 660,952 641,230 622,913 592,945 583,595 10.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 50,231 75,363 - 37,942 25,321 38,009 - -
Div Payout % 58.24% 82.51% - 52.72% 33.62% 77.52% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 674,361 655,658 660,952 641,230 622,913 592,945 583,595 10.10%
NOSH 376,738 376,815 377,687 379,426 379,825 380,093 378,958 -0.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.45% 6.52% 6.94% 7.02% 7.61% 5.44% 0.90% -
ROE 12.79% 13.93% 13.74% 11.22% 12.09% 8.27% 1.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 354.95 371.71 346.64 270.05 260.38 237.26 213.07 40.48%
EPS 22.89 24.24 24.04 18.97 19.83 12.90 1.92 421.08%
DPS 13.33 20.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 1.79 1.74 1.75 1.69 1.64 1.56 1.54 10.53%
Adjusted Per Share Value based on latest NOSH - 377,924
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 361.62 378.77 354.05 277.09 267.45 243.87 218.36 39.93%
EPS 23.32 24.70 24.55 19.46 20.36 13.26 1.97 418.62%
DPS 13.58 20.38 0.00 10.26 6.85 10.28 0.00 -
NAPS 1.8237 1.7731 1.7874 1.7341 1.6845 1.6035 1.5782 10.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.57 1.55 1.26 1.07 0.88 0.85 0.71 -
P/RPS 0.44 0.42 0.36 0.40 0.34 0.36 0.33 21.12%
P/EPS 6.86 6.39 5.24 5.64 4.44 6.59 36.98 -67.44%
EY 14.58 15.64 19.08 17.73 22.53 15.18 2.70 207.48%
DY 8.49 12.90 0.00 9.35 7.58 11.76 0.00 -
P/NAPS 0.88 0.89 0.72 0.63 0.54 0.54 0.46 54.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 -
Price 1.53 1.48 1.48 1.26 1.09 0.88 0.94 -
P/RPS 0.43 0.40 0.43 0.47 0.42 0.37 0.44 -1.51%
P/EPS 6.68 6.11 6.16 6.64 5.50 6.82 48.96 -73.46%
EY 14.96 16.38 16.24 15.05 18.19 14.66 2.04 276.99%
DY 8.71 13.51 0.00 7.94 6.12 11.36 0.00 -
P/NAPS 0.85 0.85 0.85 0.75 0.66 0.56 0.61 24.73%

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