[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.55%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 608,688 308,400 1,034,734 776,011 583,341 281,596 869,936 -21.23%
PBT 40,193 31,900 94,775 83,586 81,198 39,144 116,562 -50.92%
Tax -9,803 -7,873 -25,595 -22,966 -18,991 -8,551 -25,408 -47.09%
NP 30,390 24,027 69,180 60,620 62,207 30,593 91,154 -52.01%
-
NP to SH 30,390 24,027 69,180 60,620 62,207 30,593 91,154 -52.01%
-
Tax Rate 24.39% 24.68% 27.01% 27.48% 23.39% 21.84% 21.80% -
Total Cost 578,298 284,373 965,554 715,391 521,134 251,003 778,782 -18.04%
-
Net Worth 772,816 813,336 791,054 783,879 783,651 809,595 780,146 -0.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 48,508 - - - 74,655 -
Div Payout % - - 70.12% - - - 81.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 772,816 813,336 791,054 783,879 783,651 809,595 780,146 -0.62%
NOSH 373,341 373,090 373,139 373,275 373,167 373,085 373,276 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.99% 7.79% 6.69% 7.81% 10.66% 10.86% 10.48% -
ROE 3.93% 2.95% 8.75% 7.73% 7.94% 3.78% 11.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 163.04 82.66 277.31 207.89 156.32 75.48 233.05 -21.24%
EPS 8.14 6.44 18.54 16.24 16.67 8.20 24.42 -52.02%
DPS 0.00 0.00 13.00 0.00 0.00 0.00 20.00 -
NAPS 2.07 2.18 2.12 2.10 2.10 2.17 2.09 -0.64%
Adjusted Per Share Value based on latest NOSH - 377,619
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 164.61 83.40 279.82 209.85 157.75 76.15 235.25 -21.23%
EPS 8.22 6.50 18.71 16.39 16.82 8.27 24.65 -52.00%
DPS 0.00 0.00 13.12 0.00 0.00 0.00 20.19 -
NAPS 2.0899 2.1995 2.1392 2.1198 2.1192 2.1894 2.1097 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.63 1.78 1.72 1.76 1.62 1.75 1.30 -
P/RPS 1.00 2.15 0.62 0.85 1.04 2.32 0.56 47.34%
P/EPS 20.02 27.64 9.28 10.84 9.72 21.34 5.32 142.52%
EY 4.99 3.62 10.78 9.23 10.29 4.69 18.78 -58.76%
DY 0.00 0.00 7.56 0.00 0.00 0.00 15.38 -
P/NAPS 0.79 0.82 0.81 0.84 0.77 0.81 0.62 17.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 -
Price 1.53 1.74 1.76 1.82 1.78 1.85 1.53 -
P/RPS 0.94 2.10 0.63 0.88 1.14 2.45 0.66 26.66%
P/EPS 18.80 27.02 9.49 11.21 10.68 22.56 6.27 108.35%
EY 5.32 3.70 10.53 8.92 9.37 4.43 15.96 -52.02%
DY 0.00 0.00 7.39 0.00 0.00 0.00 13.07 -
P/NAPS 0.74 0.80 0.83 0.87 0.85 0.85 0.73 0.91%

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