[CSCSTEL] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	1,049,756	1,118,568	978,373	869,936	801,273	928,965	1,203,067	-8.67%
YoY %	-6.15%	14.33%	12.46%	8.57%	-13.75%	-22.78%	-	-
Horiz. %	87.26%	92.98%	81.32%	72.31%	66.60%	77.22%	100.00%	-
PBT	126,565	177,782	148,255	116,561	15,060	-10,067	32,361	148.02%
YoY %	-28.81%	19.92%	27.19%	673.98%	249.60%	-131.11%	-	-
Horiz. %	391.10%	549.37%	458.13%	360.19%	46.54%	-31.11%	100.00%	-
Tax	-28,829	-39,567	-32,219	-25,409	-3,110	10,446	8,113	-
YoY %	27.14%	-22.81%	-26.80%	-717.01%	-129.77%	28.76%	-	-
Horiz. %	-355.34%	-487.70%	-397.13%	-313.19%	-38.33%	128.76%	100.00%	-
NP	97,736	138,215	116,036	91,152	11,950	379	40,474	79.89%
YoY %	-29.29%	19.11%	27.30%	662.78%	3,053.03%	-99.06%	-	-
Horiz. %	241.48%	341.49%	286.69%	225.21%	29.53%	0.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,736	138,215	116,036	91,152	11,950	379	40,474	79.89%
YoY %	-29.29%	19.11%	27.30%	662.78%	3,053.03%	-99.06%	-	-
Horiz. %	241.48%	341.49%	286.69%	225.21%	29.53%	0.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.78%	22.26%	21.73%	21.80%	20.65%	-	-25.07%	-
YoY %	2.34%	2.44%	-0.32%	5.57%	0.00%	-	-	-
Horiz. %	-90.87%	-88.79%	-86.68%	-86.96%	-82.37%	-	100.00%	-
Total Cost	952,020	980,353	862,337	778,784	789,323	928,586	1,162,593	-12.46%
YoY %	-2.89%	13.69%	10.73%	-1.34%	-15.00%	-20.13%	-	-
Horiz. %	81.89%	84.32%	74.17%	66.99%	67.89%	79.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	792,999	783,793	809,595	779,622	742,774	701,024	697,766	8.89%
YoY %	1.17%	-3.19%	3.84%	4.96%	5.96%	0.47%	-	-
Horiz. %	113.65%	112.33%	116.03%	111.73%	106.45%	100.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	74,605	74,605	74,605	82,067	7,462	31,823	76,987	-2.07%
YoY %	0.00%	0.00%	-9.09%	999.80%	-76.55%	-58.66%	-	-
Horiz. %	96.91%	96.91%	96.91%	106.60%	9.69%	41.34%	100.00%	-
Div Payout %	76.33%	53.98%	64.29%	90.03%	62.45%	8,396.81%	190.21%	-
YoY %	41.40%	-16.04%	-28.59%	44.16%	-99.26%	4,314.49%	-	-
Horiz. %	40.13%	28.38%	33.80%	47.33%	32.83%	4,414.49%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	792,999	783,793	809,595	779,622	742,774	701,024	697,766	8.89%
YoY %	1.17%	-3.19%	3.84%	4.96%	5.96%	0.47%	-	-
Horiz. %	113.65%	112.33%	116.03%	111.73%	106.45%	100.47%	100.00%	-
NOSH	377,619	373,234	373,085	373,025	373,253	372,885	373,137	0.79%
YoY %	1.17%	0.04%	0.02%	-0.06%	0.10%	-0.07%	-	-
Horiz. %	101.20%	100.03%	99.99%	99.97%	100.03%	99.93%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	9.31%	12.36%	11.86%	10.48%	1.49%	0.04%	3.36%	-
YoY %	-24.68%	4.22%	13.17%	603.36%	3,625.00%	-98.81%	-	-
Horiz. %	277.08%	367.86%	352.98%	311.90%	44.35%	1.19%	100.00%	-
ROE	12.32%	17.63%	14.33%	11.69%	1.61%	0.05%	5.80%	-
YoY %	-30.12%	23.03%	22.58%	626.09%	3,120.00%	-99.14%	-	-
Horiz. %	212.41%	303.97%	247.07%	201.55%	27.76%	0.86%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	277.99	299.70	262.24	233.21	214.67	249.13	322.42	-9.40%
YoY %	-7.24%	14.28%	12.45%	8.64%	-13.83%	-22.73%	-	-
Horiz. %	86.22%	92.95%	81.33%	72.33%	66.58%	77.27%	100.00%	-
EPS	25.88	37.03	31.10	24.44	3.20	0.10	10.85	78.42%
YoY %	-30.11%	19.07%	27.25%	663.75%	3,100.00%	-99.08%	-	-
Horiz. %	238.53%	341.29%	286.64%	225.25%	29.49%	0.92%	100.00%	-
DPS	20.00	20.00	20.00	22.00	2.00	8.50	20.50	-1.63%
YoY %	0.00%	0.00%	-9.09%	1,000.00%	-76.47%	-58.54%	-	-
Horiz. %	97.56%	97.56%	97.56%	107.32%	9.76%	41.46%	100.00%	-
NAPS	2.10	2.10	2.17	2.09	1.99	1.88	1.87	8.03%
YoY %	0.00%	-3.23%	3.83%	5.03%	5.85%	0.53%	-	-
Horiz. %	112.30%	112.30%	116.04%	111.76%	106.42%	100.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 373,025
RPS	276.25	294.36	257.47	228.93	210.86	244.46	316.60	-8.68%
YoY %	-6.15%	14.33%	12.47%	8.57%	-13.74%	-22.79%	-	-
Horiz. %	87.26%	92.98%	81.32%	72.31%	66.60%	77.21%	100.00%	-
EPS	25.72	36.37	30.54	23.99	3.14	0.10	10.65	79.90%
YoY %	-29.28%	19.09%	27.30%	664.01%	3,040.00%	-99.06%	-	-
Horiz. %	241.50%	341.50%	286.76%	225.26%	29.48%	0.94%	100.00%	-
DPS	19.63	19.63	19.63	21.60	1.96	8.37	20.26	-2.08%
YoY %	0.00%	0.00%	-9.12%	1,002.04%	-76.58%	-58.69%	-	-
Horiz. %	96.89%	96.89%	96.89%	106.61%	9.67%	41.31%	100.00%	-
NAPS	2.0868	2.0626	2.1305	2.0516	1.9547	1.8448	1.8362	8.89%
YoY %	1.17%	-3.19%	3.85%	4.96%	5.96%	0.47%	-	-
Horiz. %	113.65%	112.33%	116.03%	111.73%	106.45%	100.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.76	1.62	1.75	1.30	1.05	0.99	0.78	-
P/RPS	0.63	0.54	0.67	0.56	0.49	0.40	0.24	90.17%
YoY %	16.67%	-19.40%	19.64%	14.29%	22.50%	66.67%	-	-
Horiz. %	262.50%	225.00%	279.17%	233.33%	204.17%	166.67%	100.00%	-
P/EPS	6.80	4.37	5.63	5.32	32.80	974.03	7.19	-3.64%
YoY %	55.61%	-22.38%	5.83%	-83.78%	-96.63%	13,447.01%	-	-
Horiz. %	94.58%	60.78%	78.30%	73.99%	456.19%	13,547.01%	100.00%	-
EY	14.71	22.86	17.77	18.80	3.05	0.10	13.91	3.79%
YoY %	-35.65%	28.64%	-5.48%	516.39%	2,950.00%	-99.28%	-	-
Horiz. %	105.75%	164.34%	127.75%	135.15%	21.93%	0.72%	100.00%	-
DY	11.36	12.35	11.43	16.92	1.90	8.59	26.28	-42.80%
YoY %	-8.02%	8.05%	-32.45%	790.53%	-77.88%	-67.31%	-	-
Horiz. %	43.23%	46.99%	43.49%	64.38%	7.23%	32.69%	100.00%	-
P/NAPS	0.84	0.77	0.81	0.62	0.53	0.53	0.42	58.67%
YoY %	9.09%	-4.94%	30.65%	16.98%	0.00%	26.19%	-	-
Horiz. %	200.00%	183.33%	192.86%	147.62%	126.19%	126.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	12/11/10	09/08/10	07/05/10	05/02/10	13/11/09	17/08/09	18/05/09	-
Price	1.82	1.78	1.85	1.53	1.33	1.04	0.97	-
P/RPS	0.65	0.59	0.71	0.66	0.62	0.42	0.30	67.36%
YoY %	10.17%	-16.90%	7.58%	6.45%	47.62%	40.00%	-	-
Horiz. %	216.67%	196.67%	236.67%	220.00%	206.67%	140.00%	100.00%	-
P/EPS	7.03	4.81	5.95	6.26	41.54	1,023.22	8.94	-14.79%
YoY %	46.15%	-19.16%	-4.95%	-84.93%	-95.94%	11,345.41%	-	-
Horiz. %	78.64%	53.80%	66.55%	70.02%	464.65%	11,445.41%	100.00%	-
EY	14.22	20.80	16.81	15.97	2.41	0.10	11.18	17.37%
YoY %	-31.63%	23.74%	5.26%	562.66%	2,310.00%	-99.11%	-	-
Horiz. %	127.19%	186.05%	150.36%	142.84%	21.56%	0.89%	100.00%	-
DY	10.99	11.24	10.81	14.38	1.50	8.17	21.13	-35.29%
YoY %	-2.22%	3.98%	-24.83%	858.67%	-81.64%	-61.33%	-	-
Horiz. %	52.01%	53.19%	51.16%	68.05%	7.10%	38.67%	100.00%	-
P/NAPS	0.87	0.85	0.85	0.73	0.67	0.55	0.52	40.88%
YoY %	2.35%	0.00%	16.44%	8.96%	21.82%	5.77%	-	-
Horiz. %	167.31%	163.46%	163.46%	140.38%	128.85%	105.77%	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