[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.42%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,002,920 700,325 327,304 1,024,627 741,744 450,902 201,861 190.88%
PBT 76,756 53,345 23,891 81,356 63,520 26,203 594 2448.39%
Tax -12,070 -7,675 -1,192 -9,390 -7,040 -1,687 1,225 -
NP 64,686 45,670 22,699 71,966 56,480 24,516 1,819 979.05%
-
NP to SH 64,686 45,670 22,699 71,966 56,480 24,516 1,819 979.05%
-
Tax Rate 15.73% 14.39% 4.99% 11.54% 11.08% 6.44% -206.23% -
Total Cost 938,234 654,655 304,605 952,661 685,264 426,386 200,042 179.93%
-
Net Worth 674,361 655,658 660,952 641,230 622,913 592,945 583,595 10.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 37,673 37,681 - 37,942 18,991 19,004 - -
Div Payout % 58.24% 82.51% - 52.72% 33.62% 77.52% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 674,361 655,658 660,952 641,230 622,913 592,945 583,595 10.10%
NOSH 376,738 376,815 377,687 379,426 379,825 380,093 378,958 -0.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.45% 6.52% 6.94% 7.02% 7.61% 5.44% 0.90% -
ROE 9.59% 6.97% 3.43% 11.22% 9.07% 4.13% 0.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 266.21 185.85 86.66 270.05 195.29 118.63 53.27 192.01%
EPS 17.17 12.12 6.01 18.97 14.87 6.45 0.48 983.28%
DPS 10.00 10.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.79 1.74 1.75 1.69 1.64 1.56 1.54 10.53%
Adjusted Per Share Value based on latest NOSH - 377,924
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 263.93 184.30 86.13 269.64 195.20 118.66 53.12 190.89%
EPS 17.02 12.02 5.97 18.94 14.86 6.45 0.48 976.96%
DPS 9.91 9.92 0.00 9.98 5.00 5.00 0.00 -
NAPS 1.7746 1.7254 1.7393 1.6874 1.6392 1.5604 1.5358 10.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.57 1.55 1.26 1.07 0.88 0.85 0.71 -
P/RPS 0.59 0.83 1.45 0.40 0.45 0.72 1.33 -41.80%
P/EPS 9.14 12.79 20.97 5.64 5.92 13.18 147.92 -84.34%
EY 10.94 7.82 4.77 17.73 16.90 7.59 0.68 536.21%
DY 6.37 6.45 0.00 9.35 5.68 5.88 0.00 -
P/NAPS 0.88 0.89 0.72 0.63 0.54 0.54 0.46 54.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 -
Price 1.53 1.48 1.48 1.26 1.09 0.88 0.94 -
P/RPS 0.57 0.80 1.71 0.47 0.56 0.74 1.76 -52.80%
P/EPS 8.91 12.21 24.63 6.64 7.33 13.64 195.83 -87.23%
EY 11.22 8.19 4.06 15.05 13.64 7.33 0.51 683.66%
DY 6.54 6.76 0.00 7.94 4.59 5.68 0.00 -
P/NAPS 0.85 0.85 0.85 0.75 0.66 0.56 0.61 24.73%

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