[CSCSTEL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 34.25%
YoY- 435.87%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,034,734 1,034,681 1,166,682 1,126,384 869,936 794,920 669,418 33.58%
PBT 94,775 111,448 162,396 156,576 116,562 98,108 39,950 77.59%
Tax -25,595 -30,621 -37,982 -34,204 -25,408 -26,060 -9,666 91.05%
NP 69,180 80,826 124,414 122,372 91,154 72,048 30,284 73.19%
-
NP to SH 69,180 80,826 124,414 122,372 91,154 72,048 30,284 73.19%
-
Tax Rate 27.01% 27.48% 23.39% 21.84% 21.80% 26.56% 24.20% -
Total Cost 965,554 953,854 1,042,268 1,004,012 778,782 722,872 639,134 31.56%
-
Net Worth 791,054 783,879 783,651 809,595 780,146 742,621 701,156 8.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 48,508 - - - 74,655 9,951 14,918 119.01%
Div Payout % 70.12% - - - 81.90% 13.81% 49.26% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 791,054 783,879 783,651 809,595 780,146 742,621 701,156 8.35%
NOSH 373,139 373,275 373,167 373,085 373,276 373,176 372,955 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.69% 7.81% 10.66% 10.86% 10.48% 9.06% 4.52% -
ROE 8.75% 10.31% 15.88% 15.12% 11.68% 9.70% 4.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 277.31 277.19 312.64 301.91 233.05 213.01 179.49 33.53%
EPS 18.54 21.65 33.34 32.80 24.42 19.31 8.12 73.13%
DPS 13.00 0.00 0.00 0.00 20.00 2.67 4.00 118.93%
NAPS 2.12 2.10 2.10 2.17 2.09 1.99 1.88 8.31%
Adjusted Per Share Value based on latest NOSH - 373,085
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 272.30 272.28 307.02 296.42 228.93 209.19 176.16 33.58%
EPS 18.21 21.27 32.74 32.20 23.99 18.96 7.97 73.21%
DPS 12.77 0.00 0.00 0.00 19.65 2.62 3.93 118.91%
NAPS 2.0817 2.0628 2.0622 2.1305 2.053 1.9543 1.8451 8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.72 1.76 1.62 1.75 1.30 1.05 0.99 -
P/RPS 0.62 0.63 0.52 0.58 0.56 0.49 0.55 8.29%
P/EPS 9.28 8.13 4.86 5.34 5.32 5.44 12.19 -16.58%
EY 10.78 12.30 20.58 18.74 18.78 18.39 8.20 19.94%
DY 7.56 0.00 0.00 0.00 15.38 2.54 4.04 51.68%
P/NAPS 0.81 0.84 0.77 0.81 0.62 0.53 0.53 32.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 -
Price 1.76 1.82 1.78 1.85 1.53 1.33 1.04 -
P/RPS 0.63 0.66 0.57 0.61 0.66 0.62 0.58 5.65%
P/EPS 9.49 8.41 5.34 5.64 6.27 6.89 12.81 -18.08%
EY 10.53 11.90 18.73 17.73 15.96 14.52 7.81 21.97%
DY 7.39 0.00 0.00 0.00 13.07 2.01 3.85 54.26%
P/NAPS 0.83 0.87 0.85 0.85 0.73 0.67 0.55 31.46%

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