[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.14%
YoY- 10.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,167,768 778,594 342,942 1,302,009 1,002,920 700,325 327,304 132.95%
PBT 110,495 82,017 27,064 93,089 76,756 53,345 23,891 176.81%
Tax -9,640 -8,484 -3,060 -13,434 -12,070 -7,675 -1,192 301.37%
NP 100,855 73,533 24,004 79,655 64,686 45,670 22,699 169.53%
-
NP to SH 100,855 73,533 24,004 79,655 64,686 45,670 22,699 169.53%
-
Tax Rate 8.72% 10.34% 11.31% 14.43% 15.73% 14.39% 4.99% -
Total Cost 1,066,913 705,061 318,938 1,222,354 938,234 654,655 304,605 130.11%
-
Net Worth 740,530 730,435 714,852 689,213 674,361 655,658 660,952 7.85%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 69,542 45,181 - 45,194 37,673 37,681 - -
Div Payout % 68.95% 61.44% - 56.74% 58.24% 82.51% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 740,530 730,435 714,852 689,213 674,361 655,658 660,952 7.85%
NOSH 375,903 376,513 376,238 376,619 376,738 376,815 377,687 -0.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.64% 9.44% 7.00% 6.12% 6.45% 6.52% 6.94% -
ROE 13.62% 10.07% 3.36% 11.56% 9.59% 6.97% 3.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 310.66 206.79 91.15 345.71 266.21 185.85 86.66 133.68%
EPS 26.83 19.53 6.38 21.15 17.17 12.12 6.01 170.38%
DPS 18.50 12.00 0.00 12.00 10.00 10.00 0.00 -
NAPS 1.97 1.94 1.90 1.83 1.79 1.74 1.75 8.19%
Adjusted Per Share Value based on latest NOSH - 376,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 307.31 204.89 90.25 342.63 263.93 184.30 86.13 132.95%
EPS 26.54 19.35 6.32 20.96 17.02 12.02 5.97 169.63%
DPS 18.30 11.89 0.00 11.89 9.91 9.92 0.00 -
NAPS 1.9488 1.9222 1.8812 1.8137 1.7746 1.7254 1.7393 7.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.20 1.29 1.30 1.48 1.57 1.55 1.26 -
P/RPS 0.39 0.62 1.43 0.43 0.59 0.83 1.45 -58.23%
P/EPS 4.47 6.61 20.38 7.00 9.14 12.79 20.97 -64.21%
EY 22.36 15.14 4.91 14.29 10.94 7.82 4.77 179.30%
DY 15.42 9.30 0.00 8.11 6.37 6.45 0.00 -
P/NAPS 0.61 0.66 0.68 0.81 0.88 0.89 0.72 -10.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 -
Price 0.89 1.36 1.64 1.42 1.53 1.48 1.48 -
P/RPS 0.29 0.66 1.80 0.41 0.57 0.80 1.71 -69.26%
P/EPS 3.32 6.96 25.71 6.71 8.91 12.21 24.63 -73.61%
EY 30.15 14.36 3.89 14.89 11.22 8.19 4.06 279.24%
DY 20.79 8.82 0.00 8.45 6.54 6.76 0.00 -
P/NAPS 0.45 0.70 0.86 0.78 0.85 0.85 0.85 -34.48%

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