[CSCSTEL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.64%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,372,850 1,466,857 1,380,278 1,317,647 1,302,009 1,285,803 1,274,050 5.08%
PBT 51,975 126,829 121,762 96,262 93,089 94,592 108,498 -38.64%
Tax 6,794 -11,005 -14,244 -15,302 -13,434 -14,420 -15,378 -
NP 58,769 115,824 107,518 80,960 79,655 80,172 93,120 -26.32%
-
NP to SH 58,769 115,824 107,518 80,960 79,655 80,172 93,120 -26.32%
-
Tax Rate -13.07% 8.68% 11.70% 15.90% 14.43% 15.24% 14.17% -
Total Cost 1,314,081 1,351,033 1,272,760 1,236,687 1,222,354 1,205,631 1,180,930 7.34%
-
Net Worth 690,852 738,331 730,138 714,852 688,273 674,032 655,238 3.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 69,524 114,657 90,295 82,790 82,790 75,449 75,449 -5.28%
Div Payout % 118.30% 98.99% 83.98% 102.26% 103.94% 94.11% 81.02% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 690,852 738,331 730,138 714,852 688,273 674,032 655,238 3.57%
NOSH 373,433 374,787 376,360 376,238 376,105 376,554 376,573 -0.55%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.28% 7.90% 7.79% 6.14% 6.12% 6.24% 7.31% -
ROE 8.51% 15.69% 14.73% 11.33% 11.57% 11.89% 14.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 367.63 391.38 366.74 350.22 346.18 341.47 338.33 5.66%
EPS 15.74 30.90 28.57 21.52 21.18 21.29 24.73 -25.90%
DPS 18.50 30.50 24.00 22.00 22.00 20.00 20.00 -5.04%
NAPS 1.85 1.97 1.94 1.90 1.83 1.79 1.74 4.15%
Adjusted Per Share Value based on latest NOSH - 376,238
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 371.26 396.68 373.27 356.33 352.10 347.72 344.54 5.08%
EPS 15.89 31.32 29.08 21.89 21.54 21.68 25.18 -26.32%
DPS 18.80 31.01 24.42 22.39 22.39 20.40 20.40 -5.27%
NAPS 1.8683 1.9967 1.9745 1.9332 1.8613 1.8228 1.7719 3.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.84 1.20 1.29 1.30 1.48 1.57 1.55 -
P/RPS 0.23 0.31 0.35 0.37 0.43 0.46 0.46 -36.87%
P/EPS 5.34 3.88 4.52 6.04 6.99 7.37 6.27 -10.10%
EY 18.74 25.75 22.15 16.55 14.31 13.56 15.95 11.29%
DY 22.02 25.42 18.60 16.92 14.86 12.74 12.90 42.59%
P/NAPS 0.45 0.61 0.66 0.68 0.81 0.88 0.89 -36.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 14/11/08 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 -
Price 0.92 0.89 1.36 1.64 1.42 1.53 1.48 -
P/RPS 0.25 0.23 0.37 0.47 0.41 0.45 0.44 -31.28%
P/EPS 5.85 2.88 4.76 7.62 6.70 7.19 5.99 -1.55%
EY 17.11 34.72 21.01 13.12 14.91 13.92 16.71 1.58%
DY 20.11 34.27 17.65 13.41 15.49 13.07 13.51 30.21%
P/NAPS 0.50 0.45 0.70 0.86 0.78 0.85 0.85 -29.68%

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