[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -68.46%
YoY- 1147.88%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,302,009 1,002,920 700,325 327,304 1,024,627 741,744 450,902 102.38%
PBT 93,089 76,756 53,345 23,891 81,356 63,520 26,203 132.28%
Tax -13,434 -12,070 -7,675 -1,192 -9,390 -7,040 -1,687 297.26%
NP 79,655 64,686 45,670 22,699 71,966 56,480 24,516 118.89%
-
NP to SH 79,655 64,686 45,670 22,699 71,966 56,480 24,516 118.89%
-
Tax Rate 14.43% 15.73% 14.39% 4.99% 11.54% 11.08% 6.44% -
Total Cost 1,222,354 938,234 654,655 304,605 952,661 685,264 426,386 101.41%
-
Net Worth 689,213 674,361 655,658 660,952 641,230 622,913 592,945 10.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 45,194 37,673 37,681 - 37,942 18,991 19,004 77.88%
Div Payout % 56.74% 58.24% 82.51% - 52.72% 33.62% 77.52% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 689,213 674,361 655,658 660,952 641,230 622,913 592,945 10.51%
NOSH 376,619 376,738 376,815 377,687 379,426 379,825 380,093 -0.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.12% 6.45% 6.52% 6.94% 7.02% 7.61% 5.44% -
ROE 11.56% 9.59% 6.97% 3.43% 11.22% 9.07% 4.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 345.71 266.21 185.85 86.66 270.05 195.29 118.63 103.62%
EPS 21.15 17.17 12.12 6.01 18.97 14.87 6.45 120.23%
DPS 12.00 10.00 10.00 0.00 10.00 5.00 5.00 78.97%
NAPS 1.83 1.79 1.74 1.75 1.69 1.64 1.56 11.19%
Adjusted Per Share Value based on latest NOSH - 377,687
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 352.10 271.22 189.39 88.51 277.09 200.59 121.94 102.38%
EPS 21.54 17.49 12.35 6.14 19.46 15.27 6.63 118.88%
DPS 12.22 10.19 10.19 0.00 10.26 5.14 5.14 77.84%
NAPS 1.8638 1.8237 1.7731 1.7874 1.7341 1.6845 1.6035 10.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.48 1.57 1.55 1.26 1.07 0.88 0.85 -
P/RPS 0.43 0.59 0.83 1.45 0.40 0.45 0.72 -29.01%
P/EPS 7.00 9.14 12.79 20.97 5.64 5.92 13.18 -34.34%
EY 14.29 10.94 7.82 4.77 17.73 16.90 7.59 52.29%
DY 8.11 6.37 6.45 0.00 9.35 5.68 5.88 23.83%
P/NAPS 0.81 0.88 0.89 0.72 0.63 0.54 0.54 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 -
Price 1.42 1.53 1.48 1.48 1.26 1.09 0.88 -
P/RPS 0.41 0.57 0.80 1.71 0.47 0.56 0.74 -32.46%
P/EPS 6.71 8.91 12.21 24.63 6.64 7.33 13.64 -37.60%
EY 14.89 11.22 8.19 4.06 15.05 13.64 7.33 60.18%
DY 8.45 6.54 6.76 0.00 7.94 4.59 5.68 30.22%
P/NAPS 0.78 0.85 0.85 0.85 0.75 0.66 0.56 24.64%

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