[CSCSTEL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.11%
YoY- 36368.34%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,061,538 1,034,734 1,049,756 1,118,568 978,373 869,936 801,273 20.64%
PBT 87,530 94,774 126,565 177,782 148,255 116,561 15,060 223.60%
Tax -24,916 -25,594 -28,829 -39,567 -32,219 -25,409 -3,110 300.89%
NP 62,614 69,180 97,736 138,215 116,036 91,152 11,950 201.97%
-
NP to SH 62,614 69,180 97,736 138,215 116,036 91,152 11,950 201.97%
-
Tax Rate 28.47% 27.01% 22.78% 22.26% 21.73% 21.80% 20.65% -
Total Cost 998,924 965,554 952,020 980,353 862,337 778,784 789,323 17.01%
-
Net Worth 813,336 792,454 792,999 783,793 809,595 779,622 742,774 6.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 48,593 48,593 74,605 74,605 74,605 82,067 7,462 249.12%
Div Payout % 77.61% 70.24% 76.33% 53.98% 64.29% 90.03% 62.45% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 813,336 792,454 792,999 783,793 809,595 779,622 742,774 6.24%
NOSH 373,090 373,799 377,619 373,234 373,085 373,025 373,253 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.90% 6.69% 9.31% 12.36% 11.86% 10.48% 1.49% -
ROE 7.70% 8.73% 12.32% 17.63% 14.33% 11.69% 1.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 284.53 276.82 277.99 299.70 262.24 233.21 214.67 20.68%
EPS 16.78 18.51 25.88 37.03 31.10 24.44 3.20 202.13%
DPS 13.00 13.00 20.00 20.00 20.00 22.00 2.00 248.68%
NAPS 2.18 2.12 2.10 2.10 2.17 2.09 1.99 6.27%
Adjusted Per Share Value based on latest NOSH - 373,234
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 279.35 272.30 276.25 294.36 257.47 228.93 210.86 20.64%
EPS 16.48 18.21 25.72 36.37 30.54 23.99 3.14 202.31%
DPS 12.79 12.79 19.63 19.63 19.63 21.60 1.96 249.60%
NAPS 2.1404 2.0854 2.0868 2.0626 2.1305 2.0516 1.9547 6.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.78 1.72 1.76 1.62 1.75 1.30 1.05 -
P/RPS 0.63 0.62 0.63 0.54 0.67 0.56 0.49 18.25%
P/EPS 10.61 9.29 6.80 4.37 5.63 5.32 32.80 -52.90%
EY 9.43 10.76 14.71 22.86 17.77 18.80 3.05 112.37%
DY 7.30 7.56 11.36 12.35 11.43 16.92 1.90 145.50%
P/NAPS 0.82 0.81 0.84 0.77 0.81 0.62 0.53 33.80%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 -
Price 1.74 1.76 1.82 1.78 1.85 1.53 1.33 -
P/RPS 0.61 0.64 0.65 0.59 0.71 0.66 0.62 -1.07%
P/EPS 10.37 9.51 7.03 4.81 5.95 6.26 41.54 -60.38%
EY 9.65 10.52 14.22 20.80 16.81 15.97 2.41 152.37%
DY 7.47 7.39 10.99 11.24 10.81 14.38 1.50 191.90%
P/NAPS 0.80 0.83 0.87 0.85 0.85 0.73 0.67 12.56%

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