[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -69.87%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,372,850 1,167,768 778,594 342,942 1,302,009 1,002,920 700,325 56.31%
PBT 51,974 110,495 82,017 27,064 93,089 76,756 53,345 -1.71%
Tax 6,794 -9,640 -8,484 -3,060 -13,434 -12,070 -7,675 -
NP 58,768 100,855 73,533 24,004 79,655 64,686 45,670 18.21%
-
NP to SH 58,768 100,855 73,533 24,004 79,655 64,686 45,670 18.21%
-
Tax Rate -13.07% 8.72% 10.34% 11.31% 14.43% 15.73% 14.39% -
Total Cost 1,314,082 1,066,913 705,061 318,938 1,222,354 938,234 654,655 58.78%
-
Net Worth 694,257 740,530 730,435 714,852 689,213 674,361 655,658 3.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 24,392 69,542 45,181 - 45,194 37,673 37,681 -25.07%
Div Payout % 41.51% 68.95% 61.44% - 56.74% 58.24% 82.51% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 694,257 740,530 730,435 714,852 689,213 674,361 655,658 3.86%
NOSH 375,274 375,903 376,513 376,238 376,619 376,738 376,815 -0.27%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.28% 8.64% 9.44% 7.00% 6.12% 6.45% 6.52% -
ROE 8.46% 13.62% 10.07% 3.36% 11.56% 9.59% 6.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 365.83 310.66 206.79 91.15 345.71 266.21 185.85 56.74%
EPS 15.66 26.83 19.53 6.38 21.15 17.17 12.12 18.53%
DPS 6.50 18.50 12.00 0.00 12.00 10.00 10.00 -24.86%
NAPS 1.85 1.97 1.94 1.90 1.83 1.79 1.74 4.15%
Adjusted Per Share Value based on latest NOSH - 376,238
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 371.26 315.80 210.55 92.74 352.10 271.22 189.39 56.31%
EPS 15.89 27.27 19.89 6.49 21.54 17.49 12.35 18.20%
DPS 6.60 18.81 12.22 0.00 12.22 10.19 10.19 -25.04%
NAPS 1.8775 2.0026 1.9753 1.9332 1.8638 1.8237 1.7731 3.86%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.84 1.20 1.29 1.30 1.48 1.57 1.55 -
P/RPS 0.23 0.39 0.62 1.43 0.43 0.59 0.83 -57.33%
P/EPS 5.36 4.47 6.61 20.38 7.00 9.14 12.79 -43.85%
EY 18.64 22.36 15.14 4.91 14.29 10.94 7.82 77.97%
DY 7.74 15.42 9.30 0.00 8.11 6.37 6.45 12.86%
P/NAPS 0.45 0.61 0.66 0.68 0.81 0.88 0.89 -36.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 14/11/08 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 -
Price 0.92 0.89 1.36 1.64 1.42 1.53 1.48 -
P/RPS 0.25 0.29 0.66 1.80 0.41 0.57 0.80 -53.78%
P/EPS 5.87 3.32 6.96 25.71 6.71 8.91 12.21 -38.49%
EY 17.02 30.15 14.36 3.89 14.89 11.22 8.19 62.48%
DY 7.07 20.79 8.82 0.00 8.45 6.54 6.76 3.02%
P/NAPS 0.50 0.45 0.70 0.86 0.78 0.85 0.85 -29.68%

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