[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.64%
YoY- 10.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,557,024 1,557,188 1,371,768 1,302,009 1,337,226 1,400,650 1,309,216 12.21%
PBT 147,326 164,034 108,256 93,089 102,341 106,690 95,564 33.34%
Tax -12,853 -16,968 -12,240 -13,434 -16,093 -15,350 -4,768 93.34%
NP 134,473 147,066 96,016 79,655 86,248 91,340 90,796 29.83%
-
NP to SH 134,473 147,066 96,016 79,655 86,248 91,340 90,796 29.83%
-
Tax Rate 8.72% 10.34% 11.31% 14.43% 15.72% 14.39% 4.99% -
Total Cost 1,422,550 1,410,122 1,275,752 1,222,354 1,250,978 1,309,310 1,218,420 10.84%
-
Net Worth 740,530 730,435 714,852 689,213 674,361 655,658 660,952 7.85%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 92,722 90,363 - 45,194 50,231 75,363 - -
Div Payout % 68.95% 61.44% - 56.74% 58.24% 82.51% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 740,530 730,435 714,852 689,213 674,361 655,658 660,952 7.85%
NOSH 375,903 376,513 376,238 376,619 376,738 376,815 377,687 -0.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.64% 9.44% 7.00% 6.12% 6.45% 6.52% 6.94% -
ROE 18.16% 20.13% 13.43% 11.56% 12.79% 13.93% 13.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 414.21 413.58 364.60 345.71 354.95 371.71 346.64 12.56%
EPS 35.77 39.06 25.52 21.15 22.89 24.24 24.04 30.23%
DPS 24.67 24.00 0.00 12.00 13.33 20.00 0.00 -
NAPS 1.97 1.94 1.90 1.83 1.79 1.74 1.75 8.19%
Adjusted Per Share Value based on latest NOSH - 376,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 409.74 409.79 360.99 342.63 351.90 368.59 344.53 12.21%
EPS 35.39 38.70 25.27 20.96 22.70 24.04 23.89 29.85%
DPS 24.40 23.78 0.00 11.89 13.22 19.83 0.00 -
NAPS 1.9488 1.9222 1.8812 1.8137 1.7746 1.7254 1.7393 7.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.20 1.29 1.30 1.48 1.57 1.55 1.26 -
P/RPS 0.29 0.31 0.36 0.43 0.44 0.42 0.36 -13.38%
P/EPS 3.35 3.30 5.09 7.00 6.86 6.39 5.24 -25.72%
EY 29.81 30.28 19.63 14.29 14.58 15.64 19.08 34.53%
DY 20.56 18.60 0.00 8.11 8.49 12.90 0.00 -
P/NAPS 0.61 0.66 0.68 0.81 0.88 0.89 0.72 -10.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 -
Price 0.89 1.36 1.64 1.42 1.53 1.48 1.48 -
P/RPS 0.21 0.33 0.45 0.41 0.43 0.40 0.43 -37.90%
P/EPS 2.49 3.48 6.43 6.71 6.68 6.11 6.16 -45.24%
EY 40.19 28.72 15.56 14.89 14.96 16.38 16.24 82.65%
DY 27.72 17.65 0.00 8.45 8.71 13.51 0.00 -
P/NAPS 0.45 0.70 0.86 0.78 0.85 0.85 0.85 -34.48%

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