[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -65.27%
YoY- -21.46%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,206,148 929,298 608,688 308,400 1,034,734 776,011 583,341 62.08%
PBT 38,564 38,215 40,193 31,900 94,775 83,586 81,198 -39.04%
Tax -9,014 -6,602 -9,803 -7,873 -25,595 -22,966 -18,991 -39.06%
NP 29,550 31,613 30,390 24,027 69,180 60,620 62,207 -39.03%
-
NP to SH 29,550 31,613 30,390 24,027 69,180 60,620 62,207 -39.03%
-
Tax Rate 23.37% 17.28% 24.39% 24.68% 27.01% 27.48% 23.39% -
Total Cost 1,176,598 897,685 578,298 284,373 965,554 715,391 521,134 71.84%
-
Net Worth 772,329 772,596 772,816 813,336 791,054 783,879 783,651 -0.96%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 26,117 - - - 48,508 - - -
Div Payout % 88.38% - - - 70.12% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 772,329 772,596 772,816 813,336 791,054 783,879 783,651 -0.96%
NOSH 373,106 373,234 373,341 373,090 373,139 373,275 373,167 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.45% 3.40% 4.99% 7.79% 6.69% 7.81% 10.66% -
ROE 3.83% 4.09% 3.93% 2.95% 8.75% 7.73% 7.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 323.27 248.98 163.04 82.66 277.31 207.89 156.32 62.10%
EPS 7.92 8.47 8.14 6.44 18.54 16.24 16.67 -39.03%
DPS 7.00 0.00 0.00 0.00 13.00 0.00 0.00 -
NAPS 2.07 2.07 2.07 2.18 2.12 2.10 2.10 -0.95%
Adjusted Per Share Value based on latest NOSH - 373,090
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 317.41 244.55 160.18 81.16 272.30 204.21 153.51 62.08%
EPS 7.78 8.32 8.00 6.32 18.21 15.95 16.37 -39.01%
DPS 6.87 0.00 0.00 0.00 12.77 0.00 0.00 -
NAPS 2.0324 2.0331 2.0337 2.1404 2.0817 2.0628 2.0622 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.33 1.24 1.63 1.78 1.72 1.76 1.62 -
P/RPS 0.41 0.50 1.00 2.15 0.62 0.85 1.04 -46.14%
P/EPS 16.79 14.64 20.02 27.64 9.28 10.84 9.72 43.82%
EY 5.95 6.83 4.99 3.62 10.78 9.23 10.29 -30.52%
DY 5.26 0.00 0.00 0.00 7.56 0.00 0.00 -
P/NAPS 0.64 0.60 0.79 0.82 0.81 0.84 0.77 -11.56%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 04/11/11 12/08/11 13/05/11 17/02/11 12/11/10 09/08/10 -
Price 1.43 1.38 1.53 1.74 1.76 1.82 1.78 -
P/RPS 0.44 0.55 0.94 2.10 0.63 0.88 1.14 -46.89%
P/EPS 18.06 16.29 18.80 27.02 9.49 11.21 10.68 41.80%
EY 5.54 6.14 5.32 3.70 10.53 8.92 9.37 -29.48%
DY 4.90 0.00 0.00 0.00 7.39 0.00 0.00 -
P/NAPS 0.69 0.67 0.74 0.80 0.83 0.87 0.85 -12.94%

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