[CSCSTEL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -99.06%
YoY- -99.65%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 978,373 869,936 801,273 928,965 1,203,067 1,372,850 1,466,857 -23.68%
PBT 148,255 116,561 15,060 -10,067 32,361 51,975 126,829 10.97%
Tax -32,219 -25,409 -3,110 10,446 8,113 6,794 -11,005 104.78%
NP 116,036 91,152 11,950 379 40,474 58,769 115,824 0.12%
-
NP to SH 116,036 91,152 11,950 379 40,474 58,769 115,824 0.12%
-
Tax Rate 21.73% 21.80% 20.65% - -25.07% -13.07% 8.68% -
Total Cost 862,337 778,784 789,323 928,586 1,162,593 1,314,081 1,351,033 -25.88%
-
Net Worth 809,595 779,622 742,774 701,024 697,766 690,852 738,331 6.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 74,605 82,067 7,462 31,823 76,987 69,524 114,657 -24.93%
Div Payout % 64.29% 90.03% 62.45% 8,396.81% 190.21% 118.30% 98.99% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 809,595 779,622 742,774 701,024 697,766 690,852 738,331 6.34%
NOSH 373,085 373,025 373,253 372,885 373,137 373,433 374,787 -0.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.86% 10.48% 1.49% 0.04% 3.36% 4.28% 7.90% -
ROE 14.33% 11.69% 1.61% 0.05% 5.80% 8.51% 15.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 262.24 233.21 214.67 249.13 322.42 367.63 391.38 -23.44%
EPS 31.10 24.44 3.20 0.10 10.85 15.74 30.90 0.43%
DPS 20.00 22.00 2.00 8.50 20.50 18.50 30.50 -24.54%
NAPS 2.17 2.09 1.99 1.88 1.87 1.85 1.97 6.66%
Adjusted Per Share Value based on latest NOSH - 372,885
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 264.58 235.25 216.69 251.22 325.34 371.26 396.68 -23.68%
EPS 31.38 24.65 3.23 0.10 10.95 15.89 31.32 0.12%
DPS 20.18 22.19 2.02 8.61 20.82 18.80 31.01 -24.92%
NAPS 2.1894 2.1083 2.0087 1.8958 1.887 1.8683 1.9967 6.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.75 1.30 1.05 0.99 0.78 0.84 1.20 -
P/RPS 0.67 0.56 0.49 0.40 0.24 0.23 0.31 67.24%
P/EPS 5.63 5.32 32.80 974.03 7.19 5.34 3.88 28.19%
EY 17.77 18.80 3.05 0.10 13.91 18.74 25.75 -21.92%
DY 11.43 16.92 1.90 8.59 26.28 22.02 25.42 -41.33%
P/NAPS 0.81 0.62 0.53 0.53 0.42 0.45 0.61 20.83%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 14/11/08 -
Price 1.85 1.53 1.33 1.04 0.97 0.92 0.89 -
P/RPS 0.71 0.66 0.62 0.42 0.30 0.25 0.23 112.15%
P/EPS 5.95 6.26 41.54 1,023.22 8.94 5.85 2.88 62.28%
EY 16.81 15.97 2.41 0.10 11.18 17.11 34.72 -38.36%
DY 10.81 14.38 1.50 8.17 21.13 20.11 34.27 -53.69%
P/NAPS 0.85 0.73 0.67 0.55 0.52 0.50 0.45 52.86%

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