[CSCSTEL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -29.22%
YoY- -24.1%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,188,021 1,060,081 1,061,538 1,034,734 1,049,756 1,118,568 978,373 13.80%
PBT 49,404 53,770 87,530 94,774 126,565 177,782 148,255 -51.90%
Tax -9,231 -16,406 -24,916 -25,594 -28,829 -39,567 -32,219 -56.50%
NP 40,173 37,364 62,614 69,180 97,736 138,215 116,036 -50.66%
-
NP to SH 40,173 37,364 62,614 69,180 97,736 138,215 116,036 -50.66%
-
Tax Rate 18.68% 30.51% 28.47% 27.01% 22.78% 22.26% 21.73% -
Total Cost 1,147,848 1,022,717 998,924 965,554 952,020 980,353 862,337 20.98%
-
Net Worth 767,154 774,788 813,336 792,454 792,999 783,793 809,595 -3.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 48,593 48,593 48,593 48,593 74,605 74,605 74,605 -24.84%
Div Payout % 120.96% 130.06% 77.61% 70.24% 76.33% 53.98% 64.29% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 767,154 774,788 813,336 792,454 792,999 783,793 809,595 -3.52%
NOSH 370,606 374,294 373,090 373,799 377,619 373,234 373,085 -0.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.38% 3.52% 5.90% 6.69% 9.31% 12.36% 11.86% -
ROE 5.24% 4.82% 7.70% 8.73% 12.32% 17.63% 14.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 320.56 283.22 284.53 276.82 277.99 299.70 262.24 14.31%
EPS 10.84 9.98 16.78 18.51 25.88 37.03 31.10 -50.44%
DPS 13.00 13.00 13.00 13.00 20.00 20.00 20.00 -24.94%
NAPS 2.07 2.07 2.18 2.12 2.10 2.10 2.17 -3.09%
Adjusted Per Share Value based on latest NOSH - 373,799
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 312.64 278.97 279.35 272.30 276.25 294.36 257.47 13.80%
EPS 10.57 9.83 16.48 18.21 25.72 36.37 30.54 -50.67%
DPS 12.79 12.79 12.79 12.79 19.63 19.63 19.63 -24.82%
NAPS 2.0188 2.0389 2.1404 2.0854 2.0868 2.0626 2.1305 -3.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.24 1.63 1.78 1.72 1.76 1.62 1.75 -
P/RPS 0.39 0.58 0.63 0.62 0.63 0.54 0.67 -30.26%
P/EPS 11.44 16.33 10.61 9.29 6.80 4.37 5.63 60.35%
EY 8.74 6.12 9.43 10.76 14.71 22.86 17.77 -37.66%
DY 10.48 7.98 7.30 7.56 11.36 12.35 11.43 -5.61%
P/NAPS 0.60 0.79 0.82 0.81 0.84 0.77 0.81 -18.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 12/08/11 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 -
Price 1.38 1.53 1.74 1.76 1.82 1.78 1.85 -
P/RPS 0.43 0.54 0.61 0.64 0.65 0.59 0.71 -28.39%
P/EPS 12.73 15.33 10.37 9.51 7.03 4.81 5.95 65.96%
EY 7.85 6.52 9.65 10.52 14.22 20.80 16.81 -39.78%
DY 9.42 8.50 7.47 7.39 10.99 11.24 10.81 -8.75%
P/NAPS 0.67 0.74 0.80 0.83 0.87 0.85 0.85 -14.65%

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