[CSCSTEL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 183.73%
YoY- -19.26%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,274,050 1,150,070 1,024,627 973,057 913,027 960,164 1,240,422 1.80%
PBT 108,498 104,653 81,356 71,483 24,504 30,107 90,139 13.19%
Tax -15,378 -11,807 -9,390 -4,759 -987 -2,066 -10,448 29.48%
NP 93,120 92,846 71,966 66,724 23,517 28,041 79,691 10.97%
-
NP to SH 93,120 92,846 71,966 66,724 23,517 28,041 79,691 10.97%
-
Tax Rate 14.17% 11.28% 11.54% 6.66% 4.03% 6.86% 11.59% -
Total Cost 1,180,930 1,057,224 952,661 906,333 889,510 932,123 1,160,731 1.15%
-
Net Worth 655,238 660,952 377,924 621,838 593,087 583,595 580,493 8.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 75,449 56,801 56,801 19,009 19,009 - - -
Div Payout % 81.02% 61.18% 78.93% 28.49% 80.83% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 655,238 660,952 377,924 621,838 593,087 583,595 580,493 8.43%
NOSH 376,573 377,687 377,924 379,169 380,184 378,958 379,407 -0.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.31% 8.07% 7.02% 6.86% 2.58% 2.92% 6.42% -
ROE 14.21% 14.05% 19.04% 10.73% 3.97% 4.80% 13.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 338.33 304.50 271.12 256.63 240.15 253.37 326.94 2.31%
EPS 24.73 24.58 19.04 17.60 6.19 7.40 21.00 11.54%
DPS 20.00 15.00 15.00 5.00 5.00 0.00 0.00 -
NAPS 1.74 1.75 1.00 1.64 1.56 1.54 1.53 8.97%
Adjusted Per Share Value based on latest NOSH - 379,169
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 335.28 302.65 269.64 256.07 240.27 252.67 326.43 1.80%
EPS 24.51 24.43 18.94 17.56 6.19 7.38 20.97 10.99%
DPS 19.86 14.95 14.95 5.00 5.00 0.00 0.00 -
NAPS 1.7243 1.7393 0.9945 1.6364 1.5608 1.5358 1.5276 8.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.55 1.26 1.07 0.88 0.85 0.71 0.49 -
P/RPS 0.46 0.41 0.39 0.34 0.35 0.28 0.15 111.51%
P/EPS 6.27 5.13 5.62 5.00 13.74 9.60 2.33 93.81%
EY 15.95 19.51 17.80 20.00 7.28 10.42 42.87 -48.36%
DY 12.90 11.90 14.02 5.68 5.88 0.00 0.00 -
P/NAPS 0.89 0.72 1.07 0.54 0.54 0.46 0.32 98.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 16/02/06 -
Price 1.48 1.48 1.26 1.09 0.88 0.94 0.62 -
P/RPS 0.44 0.49 0.46 0.42 0.37 0.37 0.19 75.30%
P/EPS 5.99 6.02 6.62 6.19 14.23 12.70 2.95 60.55%
EY 16.71 16.61 15.11 16.14 7.03 7.87 33.88 -37.65%
DY 13.51 10.14 11.90 4.59 5.68 0.00 0.00 -
P/NAPS 0.85 0.85 1.26 0.66 0.56 0.61 0.41 62.80%

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