[CSCSTEL] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -21.28%
YoY- -3.34%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 389,174 435,652 342,942 299,089 302,595 373,021 327,304 12.19%
PBT 28,478 54,954 27,064 16,333 23,411 29,454 23,891 12.38%
Tax -1,156 -5,425 -3,060 -1,364 -4,395 -6,483 -1,192 -2.01%
NP 27,322 49,529 24,004 14,969 19,016 22,971 22,699 13.11%
-
NP to SH 27,322 49,529 24,004 14,969 19,016 22,971 22,699 13.11%
-
Tax Rate 4.06% 9.87% 11.31% 8.35% 18.77% 22.01% 4.99% -
Total Cost 361,852 386,123 318,938 284,120 283,579 350,050 304,605 12.13%
-
Net Worth 738,331 730,138 714,852 688,273 674,032 655,238 660,952 7.63%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 24,361 45,163 - 45,132 - 37,657 - -
Div Payout % 89.16% 91.19% - 301.51% - 163.93% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 738,331 730,138 714,852 688,273 674,032 655,238 660,952 7.63%
NOSH 374,787 376,360 376,238 376,105 376,554 376,573 377,687 -0.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.02% 11.37% 7.00% 5.00% 6.28% 6.16% 6.94% -
ROE 3.70% 6.78% 3.36% 2.17% 2.82% 3.51% 3.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.84 115.75 91.15 79.52 80.36 99.06 86.66 12.77%
EPS 7.29 13.16 6.38 3.98 5.05 6.10 6.01 13.69%
DPS 6.50 12.00 0.00 12.00 0.00 10.00 0.00 -
NAPS 1.97 1.94 1.90 1.83 1.79 1.74 1.75 8.19%
Adjusted Per Share Value based on latest NOSH - 376,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 102.41 114.65 90.25 78.71 79.63 98.16 86.13 12.19%
EPS 7.19 13.03 6.32 3.94 5.00 6.05 5.97 13.15%
DPS 6.41 11.89 0.00 11.88 0.00 9.91 0.00 -
NAPS 1.943 1.9214 1.8812 1.8112 1.7738 1.7243 1.7393 7.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.20 1.29 1.30 1.48 1.57 1.55 1.26 -
P/RPS 1.16 1.11 1.43 1.86 1.95 1.56 1.45 -13.78%
P/EPS 16.46 9.80 20.38 37.19 31.09 25.41 20.97 -14.87%
EY 6.07 10.20 4.91 2.69 3.22 3.94 4.77 17.37%
DY 5.42 9.30 0.00 8.11 0.00 6.45 0.00 -
P/NAPS 0.61 0.66 0.68 0.81 0.88 0.89 0.72 -10.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 -
Price 0.89 1.36 1.64 1.42 1.53 1.48 1.48 -
P/RPS 0.86 1.17 1.80 1.79 1.90 1.49 1.71 -36.67%
P/EPS 12.21 10.33 25.71 35.68 30.30 24.26 24.63 -37.28%
EY 8.19 9.68 3.89 2.80 3.30 4.12 4.06 59.44%
DY 7.30 8.82 0.00 8.45 0.00 6.76 0.00 -
P/NAPS 0.45 0.70 0.86 0.78 0.85 0.85 0.85 -34.48%

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