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

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 662.78%
YoY- 55.1%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,049,756 1,118,568 978,373 869,936 801,273 928,965 1,203,067 -8.67%
PBT 126,565 177,782 148,255 116,561 15,060 -10,067 32,361 148.02%
Tax -28,829 -39,567 -32,219 -25,409 -3,110 10,446 8,113 -
NP 97,736 138,215 116,036 91,152 11,950 379 40,474 79.89%
-
NP to SH 97,736 138,215 116,036 91,152 11,950 379 40,474 79.89%
-
Tax Rate 22.78% 22.26% 21.73% 21.80% 20.65% - -25.07% -
Total Cost 952,020 980,353 862,337 778,784 789,323 928,586 1,162,593 -12.46%
-
Net Worth 792,999 783,793 809,595 779,622 742,774 701,024 697,766 8.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 74,605 74,605 74,605 82,067 7,462 31,823 76,987 -2.07%
Div Payout % 76.33% 53.98% 64.29% 90.03% 62.45% 8,396.81% 190.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 792,999 783,793 809,595 779,622 742,774 701,024 697,766 8.89%
NOSH 377,619 373,234 373,085 373,025 373,253 372,885 373,137 0.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.31% 12.36% 11.86% 10.48% 1.49% 0.04% 3.36% -
ROE 12.32% 17.63% 14.33% 11.69% 1.61% 0.05% 5.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 277.99 299.70 262.24 233.21 214.67 249.13 322.42 -9.40%
EPS 25.88 37.03 31.10 24.44 3.20 0.10 10.85 78.42%
DPS 20.00 20.00 20.00 22.00 2.00 8.50 20.50 -1.63%
NAPS 2.10 2.10 2.17 2.09 1.99 1.88 1.87 8.03%
Adjusted Per Share Value based on latest NOSH - 373,025
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 283.88 302.49 264.58 235.25 216.69 251.22 325.34 -8.67%
EPS 26.43 37.38 31.38 24.65 3.23 0.10 10.95 79.84%
DPS 20.18 20.18 20.18 22.19 2.02 8.61 20.82 -2.05%
NAPS 2.1445 2.1196 2.1894 2.1083 2.0087 1.8958 1.887 8.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 6.80 4.37 5.63 5.32 32.80 974.03 7.19 -3.64%
EY 14.71 22.86 17.77 18.80 3.05 0.10 13.91 3.79%
DY 11.36 12.35 11.43 16.92 1.90 8.59 26.28 -42.80%
P/NAPS 0.84 0.77 0.81 0.62 0.53 0.53 0.42 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 7.03 4.81 5.95 6.26 41.54 1,023.22 8.94 -14.79%
EY 14.22 20.80 16.81 15.97 2.41 0.10 11.18 17.37%
DY 10.99 11.24 10.81 14.38 1.50 8.17 21.13 -35.29%
P/NAPS 0.87 0.85 0.85 0.73 0.67 0.55 0.52 40.88%

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