[CSCSTEL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.3%
YoY- 295.97%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,317,647 1,302,009 1,285,803 1,274,050 1,150,070 1,024,627 973,057 22.37%
PBT 96,262 93,089 94,592 108,498 104,653 81,356 71,483 21.92%
Tax -15,302 -13,434 -14,420 -15,378 -11,807 -9,390 -4,759 117.69%
NP 80,960 79,655 80,172 93,120 92,846 71,966 66,724 13.74%
-
NP to SH 80,960 79,655 80,172 93,120 92,846 71,966 66,724 13.74%
-
Tax Rate 15.90% 14.43% 15.24% 14.17% 11.28% 11.54% 6.66% -
Total Cost 1,236,687 1,222,354 1,205,631 1,180,930 1,057,224 952,661 906,333 22.99%
-
Net Worth 714,852 688,273 674,032 655,238 660,952 377,924 621,838 9.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 82,790 82,790 75,449 75,449 56,801 56,801 19,009 166.45%
Div Payout % 102.26% 103.94% 94.11% 81.02% 61.18% 78.93% 28.49% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 714,852 688,273 674,032 655,238 660,952 377,924 621,838 9.72%
NOSH 376,238 376,105 376,554 376,573 377,687 377,924 379,169 -0.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.14% 6.12% 6.24% 7.31% 8.07% 7.02% 6.86% -
ROE 11.33% 11.57% 11.89% 14.21% 14.05% 19.04% 10.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 350.22 346.18 341.47 338.33 304.50 271.12 256.63 23.00%
EPS 21.52 21.18 21.29 24.73 24.58 19.04 17.60 14.33%
DPS 22.00 22.00 20.00 20.00 15.00 15.00 5.00 168.27%
NAPS 1.90 1.83 1.79 1.74 1.75 1.00 1.64 10.29%
Adjusted Per Share Value based on latest NOSH - 376,573
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 346.75 342.63 338.37 335.28 302.65 269.64 256.07 22.37%
EPS 21.31 20.96 21.10 24.51 24.43 18.94 17.56 13.75%
DPS 21.79 21.79 19.86 19.86 14.95 14.95 5.00 166.56%
NAPS 1.8812 1.8112 1.7738 1.7243 1.7393 0.9945 1.6364 9.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.48 1.57 1.55 1.26 1.07 0.88 -
P/RPS 0.37 0.43 0.46 0.46 0.41 0.39 0.34 5.79%
P/EPS 6.04 6.99 7.37 6.27 5.13 5.62 5.00 13.41%
EY 16.55 14.31 13.56 15.95 19.51 17.80 20.00 -11.84%
DY 16.92 14.86 12.74 12.90 11.90 14.02 5.68 106.89%
P/NAPS 0.68 0.81 0.88 0.89 0.72 1.07 0.54 16.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 -
Price 1.64 1.42 1.53 1.48 1.48 1.26 1.09 -
P/RPS 0.47 0.41 0.45 0.44 0.49 0.46 0.42 7.77%
P/EPS 7.62 6.70 7.19 5.99 6.02 6.62 6.19 14.84%
EY 13.12 14.91 13.92 16.71 16.61 15.11 16.14 -12.88%
DY 13.41 15.49 13.07 13.51 10.14 11.90 4.59 104.23%
P/NAPS 0.86 0.78 0.85 0.85 0.85 1.26 0.66 19.27%

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