[CSCSTEL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 312.26%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 301,745 281,596 273,745 261,482 161,550 173,159 205,082 29.45%
PBT 42,053 39,144 42,980 53,605 12,526 7,450 -58,521 -
Tax -10,440 -8,551 -5,864 -14,712 -3,092 -1,741 16,435 -
NP 31,613 30,593 37,116 38,893 9,434 5,709 -42,086 -
-
NP to SH 31,613 30,593 37,116 38,893 9,434 5,709 -42,086 -
-
Tax Rate 24.83% 21.84% 13.64% 27.45% 24.68% 23.37% - -
Total Cost 270,132 251,003 236,629 222,589 152,116 167,450 247,168 6.11%
-
Net Worth 783,793 809,595 779,622 742,774 701,024 697,766 690,852 8.80%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 74,605 - - 7,462 - -
Div Payout % - - 201.01% - - 130.72% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 783,793 809,595 779,622 742,774 701,024 697,766 690,852 8.80%
NOSH 373,234 373,085 373,025 373,253 372,885 373,137 373,433 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.48% 10.86% 13.56% 14.87% 5.84% 3.30% -20.52% -
ROE 4.03% 3.78% 4.76% 5.24% 1.35% 0.82% -6.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.85 75.48 73.39 70.05 43.32 46.41 54.92 29.50%
EPS 8.47 8.20 9.95 10.42 2.53 1.53 -11.27 -
DPS 0.00 0.00 20.00 0.00 0.00 2.00 0.00 -
NAPS 2.10 2.17 2.09 1.99 1.88 1.87 1.85 8.84%
Adjusted Per Share Value based on latest NOSH - 373,253
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.60 76.15 74.03 70.71 43.69 46.83 55.46 29.45%
EPS 8.55 8.27 10.04 10.52 2.55 1.54 -11.38 -
DPS 0.00 0.00 20.18 0.00 0.00 2.02 0.00 -
NAPS 2.1196 2.1894 2.1083 2.0087 1.8958 1.887 1.8683 8.80%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.62 1.75 1.30 1.05 0.99 0.78 0.84 -
P/RPS 2.00 2.32 1.77 1.50 2.29 1.68 1.53 19.61%
P/EPS 19.13 21.34 13.07 10.08 39.13 50.98 -7.45 -
EY 5.23 4.69 7.65 9.92 2.56 1.96 -13.42 -
DY 0.00 0.00 15.38 0.00 0.00 2.56 0.00 -
P/NAPS 0.77 0.81 0.62 0.53 0.53 0.42 0.45 43.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 -
Price 1.78 1.85 1.53 1.33 1.04 0.97 0.92 -
P/RPS 2.20 2.45 2.08 1.90 2.40 2.09 1.68 19.75%
P/EPS 21.02 22.56 15.38 12.76 41.11 63.40 -8.16 -
EY 4.76 4.43 6.50 7.83 2.43 1.58 -12.25 -
DY 0.00 0.00 13.07 0.00 0.00 2.06 0.00 -
P/NAPS 0.85 0.85 0.73 0.67 0.55 0.52 0.50 42.57%

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