[CSCSTEL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 26.17%
YoY- 1147.88%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,302,009 1,337,226 1,400,650 1,309,216 1,024,627 988,992 901,804 27.65%
PBT 93,089 102,341 106,690 95,564 81,356 84,693 52,406 46.51%
Tax -13,434 -16,093 -15,350 -4,768 -9,390 -9,386 -3,374 150.58%
NP 79,655 86,248 91,340 90,796 71,966 75,306 49,032 38.07%
-
NP to SH 79,655 86,248 91,340 90,796 71,966 75,306 49,032 38.07%
-
Tax Rate 14.43% 15.72% 14.39% 4.99% 11.54% 11.08% 6.44% -
Total Cost 1,222,354 1,250,978 1,309,310 1,218,420 952,661 913,685 852,772 27.04%
-
Net Worth 689,213 674,361 655,658 660,952 641,230 622,913 592,945 10.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 45,194 50,231 75,363 - 37,942 25,321 38,009 12.19%
Div Payout % 56.74% 58.24% 82.51% - 52.72% 33.62% 77.52% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 689,213 674,361 655,658 660,952 641,230 622,913 592,945 10.51%
NOSH 376,619 376,738 376,815 377,687 379,426 379,825 380,093 -0.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.12% 6.45% 6.52% 6.94% 7.02% 7.61% 5.44% -
ROE 11.56% 12.79% 13.93% 13.74% 11.22% 12.09% 8.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 345.71 354.95 371.71 346.64 270.05 260.38 237.26 28.43%
EPS 21.15 22.89 24.24 24.04 18.97 19.83 12.90 38.91%
DPS 12.00 13.33 20.00 0.00 10.00 6.67 10.00 12.88%
NAPS 1.83 1.79 1.74 1.75 1.69 1.64 1.56 11.19%
Adjusted Per Share Value based on latest NOSH - 377,687
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 342.63 351.90 368.59 344.53 269.64 260.26 237.32 27.65%
EPS 20.96 22.70 24.04 23.89 18.94 19.82 12.90 38.08%
DPS 11.89 13.22 19.83 0.00 9.98 6.66 10.00 12.19%
NAPS 1.8137 1.7746 1.7254 1.7393 1.6874 1.6392 1.5604 10.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.48 1.57 1.55 1.26 1.07 0.88 0.85 -
P/RPS 0.43 0.44 0.42 0.36 0.40 0.34 0.36 12.53%
P/EPS 7.00 6.86 6.39 5.24 5.64 4.44 6.59 4.09%
EY 14.29 14.58 15.64 19.08 17.73 22.53 15.18 -3.93%
DY 8.11 8.49 12.90 0.00 9.35 7.58 11.76 -21.89%
P/NAPS 0.81 0.88 0.89 0.72 0.63 0.54 0.54 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 -
Price 1.42 1.53 1.48 1.48 1.26 1.09 0.88 -
P/RPS 0.41 0.43 0.40 0.43 0.47 0.42 0.37 7.06%
P/EPS 6.71 6.68 6.11 6.16 6.64 5.50 6.82 -1.07%
EY 14.89 14.96 16.38 16.24 15.05 18.19 14.66 1.04%
DY 8.45 8.71 13.51 0.00 7.94 6.12 11.36 -17.86%
P/NAPS 0.78 0.85 0.85 0.85 0.75 0.66 0.56 24.64%

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