[CSCSTEL] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	1,466,857	1,380,278	1,317,647	1,302,009	1,285,803	1,274,050	1,150,070	17.55%
YoY %	6.27%	4.75%	1.20%	1.26%	0.92%	10.78%	-	-
Horiz. %	127.55%	120.02%	114.57%	113.21%	111.80%	110.78%	100.00%	-
PBT	126,829	121,762	96,262	93,089	94,592	108,498	104,653	13.62%
YoY %	4.16%	26.49%	3.41%	-1.59%	-12.82%	3.67%	-	-
Horiz. %	121.19%	116.35%	91.98%	88.95%	90.39%	103.67%	100.00%	-
Tax	-11,005	-14,244	-15,302	-13,434	-14,420	-15,378	-11,807	-4.56%
YoY %	22.74%	6.91%	-13.91%	6.84%	6.23%	-30.24%	-	-
Horiz. %	93.21%	120.64%	129.60%	113.78%	122.13%	130.24%	100.00%	-
NP	115,824	107,518	80,960	79,655	80,172	93,120	92,846	15.83%
YoY %	7.73%	32.80%	1.64%	-0.64%	-13.90%	0.30%	-	-
Horiz. %	124.75%	115.80%	87.20%	85.79%	86.35%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,824	107,518	80,960	79,655	80,172	93,120	92,846	15.83%
YoY %	7.73%	32.80%	1.64%	-0.64%	-13.90%	0.30%	-	-
Horiz. %	124.75%	115.80%	87.20%	85.79%	86.35%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.68%	11.70%	15.90%	14.43%	15.24%	14.17%	11.28%	-
YoY %	-25.81%	-26.42%	10.19%	-5.31%	7.55%	25.62%	-	-
Horiz. %	76.95%	103.72%	140.96%	127.93%	135.11%	125.62%	100.00%	-
Total Cost	1,351,033	1,272,760	1,236,687	1,222,354	1,205,631	1,180,930	1,057,224	17.70%
YoY %	6.15%	2.92%	1.17%	1.39%	2.09%	11.70%	-	-
Horiz. %	127.79%	120.39%	116.97%	115.62%	114.04%	111.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	738,331	730,138	714,852	688,273	674,032	655,238	660,952	7.63%
YoY %	1.12%	2.14%	3.86%	2.11%	2.87%	-0.86%	-	-
Horiz. %	111.71%	110.47%	108.15%	104.13%	101.98%	99.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	114,657	90,295	82,790	82,790	75,449	75,449	56,801	59.51%
YoY %	26.98%	9.07%	0.00%	9.73%	0.00%	32.83%	-	-
Horiz. %	201.86%	158.97%	145.75%	145.75%	132.83%	132.83%	100.00%	-
Div Payout %	98.99%	83.98%	102.26%	103.94%	94.11%	81.02%	61.18%	-
YoY %	17.87%	-17.88%	-1.62%	10.45%	16.16%	32.43%	-	-
Horiz. %	161.80%	137.27%	167.15%	169.89%	153.82%	132.43%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	738,331	730,138	714,852	688,273	674,032	655,238	660,952	7.63%
YoY %	1.12%	2.14%	3.86%	2.11%	2.87%	-0.86%	-	-
Horiz. %	111.71%	110.47%	108.15%	104.13%	101.98%	99.14%	100.00%	-
NOSH	374,787	376,360	376,238	376,105	376,554	376,573	377,687	-0.51%
YoY %	-0.42%	0.03%	0.04%	-0.12%	-0.01%	-0.29%	-	-
Horiz. %	99.23%	99.65%	99.62%	99.58%	99.70%	99.71%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	7.90%	7.79%	6.14%	6.12%	6.24%	7.31%	8.07%	-
YoY %	1.41%	26.87%	0.33%	-1.92%	-14.64%	-9.42%	-	-
Horiz. %	97.89%	96.53%	76.08%	75.84%	77.32%	90.58%	100.00%	-
ROE	15.69%	14.73%	11.33%	11.57%	11.89%	14.21%	14.05%	-
YoY %	6.52%	30.01%	-2.07%	-2.69%	-16.33%	1.14%	-	-
Horiz. %	111.67%	104.84%	80.64%	82.35%	84.63%	101.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	391.38	366.74	350.22	346.18	341.47	338.33	304.50	18.16%
YoY %	6.72%	4.72%	1.17%	1.38%	0.93%	11.11%	-	-
Horiz. %	128.53%	120.44%	115.01%	113.69%	112.14%	111.11%	100.00%	-
EPS	30.90	28.57	21.52	21.18	21.29	24.73	24.58	16.43%
YoY %	8.16%	32.76%	1.61%	-0.52%	-13.91%	0.61%	-	-
Horiz. %	125.71%	116.23%	87.55%	86.17%	86.62%	100.61%	100.00%	-
DPS	30.50	24.00	22.00	22.00	20.00	20.00	15.00	60.29%
YoY %	27.08%	9.09%	0.00%	10.00%	0.00%	33.33%	-	-
Horiz. %	203.33%	160.00%	146.67%	146.67%	133.33%	133.33%	100.00%	-
NAPS	1.97	1.94	1.90	1.83	1.79	1.74	1.75	8.19%
YoY %	1.55%	2.11%	3.83%	2.23%	2.87%	-0.57%	-	-
Horiz. %	112.57%	110.86%	108.57%	104.57%	102.29%	99.43%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 376,105
RPS	386.02	363.23	346.75	342.63	338.37	335.28	302.65	17.55%
YoY %	6.27%	4.75%	1.20%	1.26%	0.92%	10.78%	-	-
Horiz. %	127.55%	120.02%	114.57%	113.21%	111.80%	110.78%	100.00%	-
EPS	30.48	28.29	21.31	20.96	21.10	24.51	24.43	15.84%
YoY %	7.74%	32.75%	1.67%	-0.66%	-13.91%	0.33%	-	-
Horiz. %	124.76%	115.80%	87.23%	85.80%	86.37%	100.33%	100.00%	-
DPS	30.17	23.76	21.79	21.79	19.86	19.86	14.95	59.49%
YoY %	26.98%	9.04%	0.00%	9.72%	0.00%	32.84%	-	-
Horiz. %	201.81%	158.93%	145.75%	145.75%	132.84%	132.84%	100.00%	-
NAPS	1.943	1.9214	1.8812	1.8112	1.7738	1.7243	1.7393	7.64%
YoY %	1.12%	2.14%	3.86%	2.11%	2.87%	-0.86%	-	-
Horiz. %	111.71%	110.47%	108.16%	104.13%	101.98%	99.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.20	1.29	1.30	1.48	1.57	1.55	1.26	-
P/RPS	0.31	0.35	0.37	0.43	0.46	0.46	0.41	-16.96%
YoY %	-11.43%	-5.41%	-13.95%	-6.52%	0.00%	12.20%	-	-
Horiz. %	75.61%	85.37%	90.24%	104.88%	112.20%	112.20%	100.00%	-
P/EPS	3.88	4.52	6.04	6.99	7.37	6.27	5.13	-16.94%
YoY %	-14.16%	-25.17%	-13.59%	-5.16%	17.54%	22.22%	-	-
Horiz. %	75.63%	88.11%	117.74%	136.26%	143.66%	122.22%	100.00%	-
EY	25.75	22.15	16.55	14.31	13.56	15.95	19.51	20.26%
YoY %	16.25%	33.84%	15.65%	5.53%	-14.98%	-18.25%	-	-
Horiz. %	131.98%	113.53%	84.83%	73.35%	69.50%	81.75%	100.00%	-
DY	25.42	18.60	16.92	14.86	12.74	12.90	11.90	65.63%
YoY %	36.67%	9.93%	13.86%	16.64%	-1.24%	8.40%	-	-
Horiz. %	213.61%	156.30%	142.18%	124.87%	107.06%	108.40%	100.00%	-
P/NAPS	0.61	0.66	0.68	0.81	0.88	0.89	0.72	-10.43%
YoY %	-7.58%	-2.94%	-16.05%	-7.95%	-1.12%	23.61%	-	-
Horiz. %	84.72%	91.67%	94.44%	112.50%	122.22%	123.61%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	14/11/08	15/08/08	15/05/08	15/02/08	07/11/07	15/08/07	08/05/07	-
Price	0.89	1.36	1.64	1.42	1.53	1.48	1.48	-
P/RPS	0.23	0.37	0.47	0.41	0.45	0.44	0.49	-39.51%
YoY %	-37.84%	-21.28%	14.63%	-8.89%	2.27%	-10.20%	-	-
Horiz. %	46.94%	75.51%	95.92%	83.67%	91.84%	89.80%	100.00%	-
P/EPS	2.88	4.76	7.62	6.70	7.19	5.99	6.02	-38.74%
YoY %	-39.50%	-37.53%	13.73%	-6.82%	20.03%	-0.50%	-	-
Horiz. %	47.84%	79.07%	126.58%	111.30%	119.44%	99.50%	100.00%	-
EY	34.72	21.01	13.12	14.91	13.92	16.71	16.61	63.26%
YoY %	65.25%	60.14%	-12.01%	7.11%	-16.70%	0.60%	-	-
Horiz. %	209.03%	126.49%	78.99%	89.77%	83.80%	100.60%	100.00%	-
DY	34.27	17.65	13.41	15.49	13.07	13.51	10.14	124.70%
YoY %	94.16%	31.62%	-13.43%	18.52%	-3.26%	33.23%	-	-
Horiz. %	337.97%	174.06%	132.25%	152.76%	128.90%	133.23%	100.00%	-
P/NAPS	0.45	0.70	0.86	0.78	0.85	0.85	0.85	-34.48%
YoY %	-35.71%	-18.60%	10.26%	-8.24%	0.00%	0.00%	-	-
Horiz. %	52.94%	82.35%	101.18%	91.76%	100.00%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos