[CSCSTEL] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 46.58%
YoY- 1147.88%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 299,089 302,595 373,021 327,304 282,883 290,842 249,041 12.94%
PBT 16,333 23,411 29,454 23,891 17,836 37,317 25,609 -25.84%
Tax -1,364 -4,395 -6,483 -1,192 -2,350 -5,353 -2,912 -39.60%
NP 14,969 19,016 22,971 22,699 15,486 31,964 22,697 -24.17%
-
NP to SH 14,969 19,016 22,971 22,699 15,486 31,964 22,697 -24.17%
-
Tax Rate 8.35% 18.77% 22.01% 4.99% 13.18% 14.34% 11.37% -
Total Cost 284,120 283,579 350,050 304,605 267,397 258,878 226,344 16.31%
-
Net Worth 688,273 674,032 655,238 660,952 377,924 621,838 593,087 10.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 45,132 - 37,657 - 37,792 - 19,009 77.69%
Div Payout % 301.51% - 163.93% - 244.04% - 83.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 688,273 674,032 655,238 660,952 377,924 621,838 593,087 10.40%
NOSH 376,105 376,554 376,573 377,687 377,924 379,169 380,184 -0.71%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.00% 6.28% 6.16% 6.94% 5.47% 10.99% 9.11% -
ROE 2.17% 2.82% 3.51% 3.43% 4.10% 5.14% 3.83% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 79.52 80.36 99.06 86.66 74.85 76.70 65.51 13.75%
EPS 3.98 5.05 6.10 6.01 4.09 8.43 5.97 -23.62%
DPS 12.00 0.00 10.00 0.00 10.00 0.00 5.00 78.97%
NAPS 1.83 1.79 1.74 1.75 1.00 1.64 1.56 11.19%
Adjusted Per Share Value based on latest NOSH - 377,687
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.71 79.63 98.16 86.13 74.44 76.54 65.54 12.94%
EPS 3.94 5.00 6.05 5.97 4.08 8.41 5.97 -24.14%
DPS 11.88 0.00 9.91 0.00 9.95 0.00 5.00 77.77%
NAPS 1.8112 1.7738 1.7243 1.7393 0.9945 1.6364 1.5608 10.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.48 1.57 1.55 1.26 1.07 0.88 0.85 -
P/RPS 1.86 1.95 1.56 1.45 1.43 1.15 1.30 26.89%
P/EPS 37.19 31.09 25.41 20.97 26.11 10.44 14.24 89.31%
EY 2.69 3.22 3.94 4.77 3.83 9.58 7.02 -47.15%
DY 8.11 0.00 6.45 0.00 9.35 0.00 5.88 23.83%
P/NAPS 0.81 0.88 0.89 0.72 1.07 0.54 0.54 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 -
Price 1.42 1.53 1.48 1.48 1.26 1.09 0.88 -
P/RPS 1.79 1.90 1.49 1.71 1.68 1.42 1.34 21.22%
P/EPS 35.68 30.30 24.26 24.63 30.75 12.93 14.74 79.99%
EY 2.80 3.30 4.12 4.06 3.25 7.73 6.78 -44.45%
DY 8.45 0.00 6.76 0.00 7.94 0.00 5.68 30.22%
P/NAPS 0.78 0.85 0.85 0.85 1.26 0.66 0.56 24.64%

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