[CSCSTEL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.22%
YoY- -40.51%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 435,652 342,942 299,089 302,595 373,021 327,304 282,883 33.39%
PBT 54,954 27,064 16,333 23,411 29,454 23,891 17,836 111.88%
Tax -5,425 -3,060 -1,364 -4,395 -6,483 -1,192 -2,350 74.76%
NP 49,529 24,004 14,969 19,016 22,971 22,699 15,486 117.23%
-
NP to SH 49,529 24,004 14,969 19,016 22,971 22,699 15,486 117.23%
-
Tax Rate 9.87% 11.31% 8.35% 18.77% 22.01% 4.99% 13.18% -
Total Cost 386,123 318,938 284,120 283,579 350,050 304,605 267,397 27.78%
-
Net Worth 730,138 714,852 688,273 674,032 655,238 660,952 377,924 55.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 45,163 - 45,132 - 37,657 - 37,792 12.62%
Div Payout % 91.19% - 301.51% - 163.93% - 244.04% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 730,138 714,852 688,273 674,032 655,238 660,952 377,924 55.18%
NOSH 376,360 376,238 376,105 376,554 376,573 377,687 377,924 -0.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.37% 7.00% 5.00% 6.28% 6.16% 6.94% 5.47% -
ROE 6.78% 3.36% 2.17% 2.82% 3.51% 3.43% 4.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 115.75 91.15 79.52 80.36 99.06 86.66 74.85 33.76%
EPS 13.16 6.38 3.98 5.05 6.10 6.01 4.09 118.10%
DPS 12.00 0.00 12.00 0.00 10.00 0.00 10.00 12.93%
NAPS 1.94 1.90 1.83 1.79 1.74 1.75 1.00 55.61%
Adjusted Per Share Value based on latest NOSH - 376,554
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.65 90.25 78.71 79.63 98.16 86.13 74.44 33.40%
EPS 13.03 6.32 3.94 5.00 6.05 5.97 4.08 117.01%
DPS 11.89 0.00 11.88 0.00 9.91 0.00 9.95 12.62%
NAPS 1.9214 1.8812 1.8112 1.7738 1.7243 1.7393 0.9945 55.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.29 1.30 1.48 1.57 1.55 1.26 1.07 -
P/RPS 1.11 1.43 1.86 1.95 1.56 1.45 1.43 -15.55%
P/EPS 9.80 20.38 37.19 31.09 25.41 20.97 26.11 -47.99%
EY 10.20 4.91 2.69 3.22 3.94 4.77 3.83 92.24%
DY 9.30 0.00 8.11 0.00 6.45 0.00 9.35 -0.35%
P/NAPS 0.66 0.68 0.81 0.88 0.89 0.72 1.07 -27.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 -
Price 1.36 1.64 1.42 1.53 1.48 1.48 1.26 -
P/RPS 1.17 1.80 1.79 1.90 1.49 1.71 1.68 -21.44%
P/EPS 10.33 25.71 35.68 30.30 24.26 24.63 30.75 -51.70%
EY 9.68 3.89 2.80 3.30 4.12 4.06 3.25 107.14%
DY 8.82 0.00 8.45 0.00 6.76 0.00 7.94 7.26%
P/NAPS 0.70 0.86 0.78 0.85 0.85 0.85 1.26 -32.44%

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