[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -56.3%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 794,920 669,418 692,636 1,372,850 1,557,024 1,557,188 1,371,768 -30.46%
PBT 98,108 39,950 29,800 51,974 147,326 164,034 108,256 -6.34%
Tax -26,060 -9,666 -6,964 6,794 -12,853 -16,968 -12,240 65.42%
NP 72,048 30,284 22,836 58,768 134,473 147,066 96,016 -17.40%
-
NP to SH 72,048 30,284 22,836 58,768 134,473 147,066 96,016 -17.40%
-
Tax Rate 26.56% 24.20% 23.37% -13.07% 8.72% 10.34% 11.31% -
Total Cost 722,872 639,134 669,800 1,314,082 1,422,550 1,410,122 1,275,752 -31.50%
-
Net Worth 742,621 701,156 697,766 694,257 740,530 730,435 714,852 2.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,951 14,918 29,850 24,392 92,722 90,363 - -
Div Payout % 13.81% 49.26% 130.72% 41.51% 68.95% 61.44% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 742,621 701,156 697,766 694,257 740,530 730,435 714,852 2.57%
NOSH 373,176 372,955 373,137 375,274 375,903 376,513 376,238 -0.54%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.06% 4.52% 3.30% 4.28% 8.64% 9.44% 7.00% -
ROE 9.70% 4.32% 3.27% 8.46% 18.16% 20.13% 13.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 213.01 179.49 185.62 365.83 414.21 413.58 364.60 -30.09%
EPS 19.31 8.12 6.12 15.66 35.77 39.06 25.52 -16.94%
DPS 2.67 4.00 8.00 6.50 24.67 24.00 0.00 -
NAPS 1.99 1.88 1.87 1.85 1.97 1.94 1.90 3.13%
Adjusted Per Share Value based on latest NOSH - 373,433
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 209.19 176.16 182.27 361.28 409.74 409.79 360.99 -30.46%
EPS 18.96 7.97 6.01 15.47 35.39 38.70 25.27 -17.41%
DPS 2.62 3.93 7.86 6.42 24.40 23.78 0.00 -
NAPS 1.9543 1.8451 1.8362 1.827 1.9488 1.9222 1.8812 2.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.99 0.78 0.84 1.20 1.29 1.30 -
P/RPS 0.49 0.55 0.42 0.23 0.29 0.31 0.36 22.79%
P/EPS 5.44 12.19 12.75 5.36 3.35 3.30 5.09 4.52%
EY 18.39 8.20 7.85 18.64 29.81 30.28 19.63 -4.25%
DY 2.54 4.04 10.26 7.74 20.56 18.60 0.00 -
P/NAPS 0.53 0.53 0.42 0.45 0.61 0.66 0.68 -15.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 15/05/08 -
Price 1.33 1.04 0.97 0.92 0.89 1.36 1.64 -
P/RPS 0.62 0.58 0.52 0.25 0.21 0.33 0.45 23.79%
P/EPS 6.89 12.81 15.85 5.87 2.49 3.48 6.43 4.70%
EY 14.52 7.81 6.31 17.02 40.19 28.72 15.56 -4.50%
DY 2.01 3.85 8.25 7.07 27.72 17.65 0.00 -
P/NAPS 0.67 0.55 0.52 0.50 0.45 0.70 0.86 -15.31%

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