[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 256.86%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 583,341 281,596 869,936 596,190 334,709 173,159 1,372,850 -43.56%
PBT 81,198 39,144 116,562 73,581 19,975 7,450 51,974 34.74%
Tax -18,991 -8,551 -25,408 -19,545 -4,833 -1,741 6,794 -
NP 62,207 30,593 91,154 54,036 15,142 5,709 58,768 3.87%
-
NP to SH 62,207 30,593 91,154 54,036 15,142 5,709 58,768 3.87%
-
Tax Rate 23.39% 21.84% 21.80% 26.56% 24.20% 23.37% -13.07% -
Total Cost 521,134 251,003 778,782 542,154 319,567 167,450 1,314,082 -46.11%
-
Net Worth 783,651 809,595 780,146 742,621 701,156 697,766 694,257 8.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 74,655 7,463 7,459 7,462 24,392 -
Div Payout % - - 81.90% 13.81% 49.26% 130.72% 41.51% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 783,651 809,595 780,146 742,621 701,156 697,766 694,257 8.43%
NOSH 373,167 373,085 373,276 373,176 372,955 373,137 375,274 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.66% 10.86% 10.48% 9.06% 4.52% 3.30% 4.28% -
ROE 7.94% 3.78% 11.68% 7.28% 2.16% 0.82% 8.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 156.32 75.48 233.05 159.76 89.74 46.41 365.83 -43.35%
EPS 16.67 8.20 24.42 14.48 4.06 1.53 15.66 4.26%
DPS 0.00 0.00 20.00 2.00 2.00 2.00 6.50 -
NAPS 2.10 2.17 2.09 1.99 1.88 1.87 1.85 8.84%
Adjusted Per Share Value based on latest NOSH - 373,253
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 153.51 74.10 228.93 156.89 88.08 45.57 361.28 -43.56%
EPS 16.37 8.05 23.99 14.22 3.98 1.50 15.47 3.85%
DPS 0.00 0.00 19.65 1.96 1.96 1.96 6.42 -
NAPS 2.0622 2.1305 2.053 1.9543 1.8451 1.8362 1.827 8.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.62 1.75 1.30 1.05 0.99 0.78 0.84 -
P/RPS 1.04 2.32 0.56 0.66 1.10 1.68 0.23 174.20%
P/EPS 9.72 21.34 5.32 7.25 24.38 50.98 5.36 48.87%
EY 10.29 4.69 18.78 13.79 4.10 1.96 18.64 -32.77%
DY 0.00 0.00 15.38 1.90 2.02 2.56 7.74 -
P/NAPS 0.77 0.81 0.62 0.53 0.53 0.42 0.45 43.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 -
Price 1.78 1.85 1.53 1.33 1.04 0.97 0.92 -
P/RPS 1.14 2.45 0.66 0.83 1.16 2.09 0.25 175.75%
P/EPS 10.68 22.56 6.27 9.19 25.62 63.40 5.87 49.19%
EY 9.37 4.43 15.96 10.89 3.90 1.58 17.02 -32.90%
DY 0.00 0.00 13.07 1.50 1.92 2.06 7.07 -
P/NAPS 0.85 0.85 0.73 0.67 0.55 0.52 0.50 42.57%

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