[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.52%
YoY- 55.11%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,034,681 1,166,682 1,126,384 869,936 794,920 669,418 692,636 30.64%
PBT 111,448 162,396 156,576 116,562 98,108 39,950 29,800 140.74%
Tax -30,621 -37,982 -34,204 -25,408 -26,060 -9,666 -6,964 168.15%
NP 80,826 124,414 122,372 91,154 72,048 30,284 22,836 132.07%
-
NP to SH 80,826 124,414 122,372 91,154 72,048 30,284 22,836 132.07%
-
Tax Rate 27.48% 23.39% 21.84% 21.80% 26.56% 24.20% 23.37% -
Total Cost 953,854 1,042,268 1,004,012 778,782 722,872 639,134 669,800 26.55%
-
Net Worth 783,879 783,651 809,595 780,146 742,621 701,156 697,766 8.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 74,655 9,951 14,918 29,850 -
Div Payout % - - - 81.90% 13.81% 49.26% 130.72% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 783,879 783,651 809,595 780,146 742,621 701,156 697,766 8.05%
NOSH 373,275 373,167 373,085 373,276 373,176 372,955 373,137 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.81% 10.66% 10.86% 10.48% 9.06% 4.52% 3.30% -
ROE 10.31% 15.88% 15.12% 11.68% 9.70% 4.32% 3.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 277.19 312.64 301.91 233.05 213.01 179.49 185.62 30.61%
EPS 21.65 33.34 32.80 24.42 19.31 8.12 6.12 131.99%
DPS 0.00 0.00 0.00 20.00 2.67 4.00 8.00 -
NAPS 2.10 2.10 2.17 2.09 1.99 1.88 1.87 8.03%
Adjusted Per Share Value based on latest NOSH - 373,025
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 279.81 315.50 304.61 235.25 214.97 181.03 187.31 30.64%
EPS 21.86 33.64 33.09 24.65 19.48 8.19 6.18 131.97%
DPS 0.00 0.00 0.00 20.19 2.69 4.03 8.07 -
NAPS 2.1198 2.1192 2.1894 2.1097 2.0083 1.8961 1.887 8.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.76 1.62 1.75 1.30 1.05 0.99 0.78 -
P/RPS 0.63 0.52 0.58 0.56 0.49 0.55 0.42 31.00%
P/EPS 8.13 4.86 5.34 5.32 5.44 12.19 12.75 -25.89%
EY 12.30 20.58 18.74 18.78 18.39 8.20 7.85 34.86%
DY 0.00 0.00 0.00 15.38 2.54 4.04 10.26 -
P/NAPS 0.84 0.77 0.81 0.62 0.53 0.53 0.42 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 -
Price 1.82 1.78 1.85 1.53 1.33 1.04 0.97 -
P/RPS 0.66 0.57 0.61 0.66 0.62 0.58 0.52 17.20%
P/EPS 8.41 5.34 5.64 6.27 6.89 12.81 15.85 -34.43%
EY 11.90 18.73 17.73 15.96 14.52 7.81 6.31 52.58%
DY 0.00 0.00 0.00 13.07 2.01 3.85 8.25 -
P/NAPS 0.87 0.85 0.85 0.73 0.67 0.55 0.52 40.88%

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