[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 14.12%
YoY- -24.11%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 929,298 608,688 308,400 1,034,734 776,011 583,341 281,596 121.49%
PBT 38,215 40,193 31,900 94,775 83,586 81,198 39,144 -1.58%
Tax -6,602 -9,803 -7,873 -25,595 -22,966 -18,991 -8,551 -15.82%
NP 31,613 30,390 24,027 69,180 60,620 62,207 30,593 2.20%
-
NP to SH 31,613 30,390 24,027 69,180 60,620 62,207 30,593 2.20%
-
Tax Rate 17.28% 24.39% 24.68% 27.01% 27.48% 23.39% 21.84% -
Total Cost 897,685 578,298 284,373 965,554 715,391 521,134 251,003 133.68%
-
Net Worth 772,596 772,816 813,336 791,054 783,879 783,651 809,595 -3.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 48,508 - - - -
Div Payout % - - - 70.12% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 772,596 772,816 813,336 791,054 783,879 783,651 809,595 -3.06%
NOSH 373,234 373,341 373,090 373,139 373,275 373,167 373,085 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.40% 4.99% 7.79% 6.69% 7.81% 10.66% 10.86% -
ROE 4.09% 3.93% 2.95% 8.75% 7.73% 7.94% 3.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 248.98 163.04 82.66 277.31 207.89 156.32 75.48 121.43%
EPS 8.47 8.14 6.44 18.54 16.24 16.67 8.20 2.18%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 2.07 2.07 2.18 2.12 2.10 2.10 2.17 -3.09%
Adjusted Per Share Value based on latest NOSH - 373,799
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 244.55 160.18 81.16 272.30 204.21 153.51 74.10 121.50%
EPS 8.32 8.00 6.32 18.21 15.95 16.37 8.05 2.22%
DPS 0.00 0.00 0.00 12.77 0.00 0.00 0.00 -
NAPS 2.0331 2.0337 2.1404 2.0817 2.0628 2.0622 2.1305 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.24 1.63 1.78 1.72 1.76 1.62 1.75 -
P/RPS 0.50 1.00 2.15 0.62 0.85 1.04 2.32 -64.02%
P/EPS 14.64 20.02 27.64 9.28 10.84 9.72 21.34 -22.19%
EY 6.83 4.99 3.62 10.78 9.23 10.29 4.69 28.44%
DY 0.00 0.00 0.00 7.56 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.82 0.81 0.84 0.77 0.81 -18.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 12/08/11 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 -
Price 1.38 1.53 1.74 1.76 1.82 1.78 1.85 -
P/RPS 0.55 0.94 2.10 0.63 0.88 1.14 2.45 -63.02%
P/EPS 16.29 18.80 27.02 9.49 11.21 10.68 22.56 -19.49%
EY 6.14 5.32 3.70 10.53 8.92 9.37 4.43 24.28%
DY 0.00 0.00 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.80 0.83 0.87 0.85 0.85 -14.65%

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