[CSCSTEL] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.86%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,285,803 1,274,050 1,150,070 1,024,627 973,057 913,027 960,164 21.47%
PBT 94,592 108,498 104,653 81,356 71,483 24,504 30,107 114.36%
Tax -14,420 -15,378 -11,807 -9,390 -4,759 -987 -2,066 264.79%
NP 80,172 93,120 92,846 71,966 66,724 23,517 28,041 101.31%
-
NP to SH 80,172 93,120 92,846 71,966 66,724 23,517 28,041 101.31%
-
Tax Rate 15.24% 14.17% 11.28% 11.54% 6.66% 4.03% 6.86% -
Total Cost 1,205,631 1,180,930 1,057,224 952,661 906,333 889,510 932,123 18.69%
-
Net Worth 674,032 655,238 660,952 377,924 621,838 593,087 583,595 10.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 75,449 75,449 56,801 56,801 19,009 19,009 - -
Div Payout % 94.11% 81.02% 61.18% 78.93% 28.49% 80.83% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 674,032 655,238 660,952 377,924 621,838 593,087 583,595 10.07%
NOSH 376,554 376,573 377,687 377,924 379,169 380,184 378,958 -0.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.24% 7.31% 8.07% 7.02% 6.86% 2.58% 2.92% -
ROE 11.89% 14.21% 14.05% 19.04% 10.73% 3.97% 4.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 341.47 338.33 304.50 271.12 256.63 240.15 253.37 21.98%
EPS 21.29 24.73 24.58 19.04 17.60 6.19 7.40 102.15%
DPS 20.00 20.00 15.00 15.00 5.00 5.00 0.00 -
NAPS 1.79 1.74 1.75 1.00 1.64 1.56 1.54 10.53%
Adjusted Per Share Value based on latest NOSH - 377,924
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 347.72 344.54 311.01 277.09 263.14 246.91 259.65 21.47%
EPS 21.68 25.18 25.11 19.46 18.04 6.36 7.58 101.36%
DPS 20.40 20.40 15.36 15.36 5.14 5.14 0.00 -
NAPS 1.8228 1.7719 1.7874 1.022 1.6816 1.6039 1.5782 10.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.57 1.55 1.26 1.07 0.88 0.85 0.71 -
P/RPS 0.46 0.46 0.41 0.39 0.34 0.35 0.28 39.18%
P/EPS 7.37 6.27 5.13 5.62 5.00 13.74 9.60 -16.14%
EY 13.56 15.95 19.51 17.80 20.00 7.28 10.42 19.17%
DY 12.74 12.90 11.90 14.02 5.68 5.88 0.00 -
P/NAPS 0.88 0.89 0.72 1.07 0.54 0.54 0.46 54.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 -
Price 1.53 1.48 1.48 1.26 1.09 0.88 0.94 -
P/RPS 0.45 0.44 0.49 0.46 0.42 0.37 0.37 13.92%
P/EPS 7.19 5.99 6.02 6.62 6.19 14.23 12.70 -31.54%
EY 13.92 16.71 16.61 15.11 16.14 7.03 7.87 46.20%
DY 13.07 13.51 10.14 11.90 4.59 5.68 0.00 -
P/NAPS 0.85 0.85 0.85 1.26 0.66 0.56 0.61 24.73%

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