[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.29%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 869,936 596,190 334,709 173,159 1,372,850 1,167,768 778,594 7.65%
PBT 116,562 73,581 19,975 7,450 51,974 110,495 82,017 26.32%
Tax -25,408 -19,545 -4,833 -1,741 6,794 -9,640 -8,484 107.35%
NP 91,154 54,036 15,142 5,709 58,768 100,855 73,533 15.35%
-
NP to SH 91,154 54,036 15,142 5,709 58,768 100,855 73,533 15.35%
-
Tax Rate 21.80% 26.56% 24.20% 23.37% -13.07% 8.72% 10.34% -
Total Cost 778,782 542,154 319,567 167,450 1,314,082 1,066,913 705,061 6.83%
-
Net Worth 780,146 742,621 701,156 697,766 694,257 740,530 730,435 4.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 74,655 7,463 7,459 7,462 24,392 69,542 45,181 39.63%
Div Payout % 81.90% 13.81% 49.26% 130.72% 41.51% 68.95% 61.44% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 780,146 742,621 701,156 697,766 694,257 740,530 730,435 4.47%
NOSH 373,276 373,176 372,955 373,137 375,274 375,903 376,513 -0.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.48% 9.06% 4.52% 3.30% 4.28% 8.64% 9.44% -
ROE 11.68% 7.28% 2.16% 0.82% 8.46% 13.62% 10.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 233.05 159.76 89.74 46.41 365.83 310.66 206.79 8.27%
EPS 24.42 14.48 4.06 1.53 15.66 26.83 19.53 16.01%
DPS 20.00 2.00 2.00 2.00 6.50 18.50 12.00 40.44%
NAPS 2.09 1.99 1.88 1.87 1.85 1.97 1.94 5.07%
Adjusted Per Share Value based on latest NOSH - 373,137
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 228.93 156.89 88.08 45.57 361.28 307.31 204.89 7.65%
EPS 23.99 14.22 3.98 1.50 15.47 26.54 19.35 15.36%
DPS 19.65 1.96 1.96 1.96 6.42 18.30 11.89 39.65%
NAPS 2.053 1.9543 1.8451 1.8362 1.827 1.9488 1.9222 4.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.30 1.05 0.99 0.78 0.84 1.20 1.29 -
P/RPS 0.56 0.66 1.10 1.68 0.23 0.39 0.62 -6.54%
P/EPS 5.32 7.25 24.38 50.98 5.36 4.47 6.61 -13.44%
EY 18.78 13.79 4.10 1.96 18.64 22.36 15.14 15.40%
DY 15.38 1.90 2.02 2.56 7.74 15.42 9.30 39.71%
P/NAPS 0.62 0.53 0.53 0.42 0.45 0.61 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 -
Price 1.53 1.33 1.04 0.97 0.92 0.89 1.36 -
P/RPS 0.66 0.83 1.16 2.09 0.25 0.29 0.66 0.00%
P/EPS 6.27 9.19 25.62 63.40 5.87 3.32 6.96 -6.70%
EY 15.96 10.89 3.90 1.58 17.02 30.15 14.36 7.27%
DY 13.07 1.50 1.92 2.06 7.07 20.79 8.82 29.88%
P/NAPS 0.73 0.67 0.55 0.52 0.50 0.45 0.70 2.82%

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