[CSCSTEL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.13%
YoY- -50.01%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 869,936 801,273 928,965 1,203,067 1,372,850 1,466,857 1,380,278 -26.42%
PBT 116,561 15,060 -10,067 32,361 51,975 126,829 121,762 -2.86%
Tax -25,409 -3,110 10,446 8,113 6,794 -11,005 -14,244 46.93%
NP 91,152 11,950 379 40,474 58,769 115,824 107,518 -10.39%
-
NP to SH 91,152 11,950 379 40,474 58,769 115,824 107,518 -10.39%
-
Tax Rate 21.80% 20.65% - -25.07% -13.07% 8.68% 11.70% -
Total Cost 778,784 789,323 928,586 1,162,593 1,314,081 1,351,033 1,272,760 -27.86%
-
Net Worth 779,622 742,774 701,024 697,766 690,852 738,331 730,138 4.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 82,067 7,462 31,823 76,987 69,524 114,657 90,295 -6.15%
Div Payout % 90.03% 62.45% 8,396.81% 190.21% 118.30% 98.99% 83.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 779,622 742,774 701,024 697,766 690,852 738,331 730,138 4.45%
NOSH 373,025 373,253 372,885 373,137 373,433 374,787 376,360 -0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.48% 1.49% 0.04% 3.36% 4.28% 7.90% 7.79% -
ROE 11.69% 1.61% 0.05% 5.80% 8.51% 15.69% 14.73% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 233.21 214.67 249.13 322.42 367.63 391.38 366.74 -25.99%
EPS 24.44 3.20 0.10 10.85 15.74 30.90 28.57 -9.86%
DPS 22.00 2.00 8.50 20.50 18.50 30.50 24.00 -5.62%
NAPS 2.09 1.99 1.88 1.87 1.85 1.97 1.94 5.07%
Adjusted Per Share Value based on latest NOSH - 373,137
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 235.25 216.69 251.22 325.34 371.26 396.68 373.27 -26.42%
EPS 24.65 3.23 0.10 10.95 15.89 31.32 29.08 -10.40%
DPS 22.19 2.02 8.61 20.82 18.80 31.01 24.42 -6.16%
NAPS 2.1083 2.0087 1.8958 1.887 1.8683 1.9967 1.9745 4.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.30 1.05 0.99 0.78 0.84 1.20 1.29 -
P/RPS 0.56 0.49 0.40 0.24 0.23 0.31 0.35 36.68%
P/EPS 5.32 32.80 974.03 7.19 5.34 3.88 4.52 11.44%
EY 18.80 3.05 0.10 13.91 18.74 25.75 22.15 -10.32%
DY 16.92 1.90 8.59 26.28 22.02 25.42 18.60 -6.09%
P/NAPS 0.62 0.53 0.53 0.42 0.45 0.61 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 -
Price 1.53 1.33 1.04 0.97 0.92 0.89 1.36 -
P/RPS 0.66 0.62 0.42 0.30 0.25 0.23 0.37 46.92%
P/EPS 6.26 41.54 1,023.22 8.94 5.85 2.88 4.76 19.97%
EY 15.97 2.41 0.10 11.18 17.11 34.72 21.01 -16.66%
DY 14.38 1.50 8.17 21.13 20.11 34.27 17.65 -12.73%
P/NAPS 0.73 0.67 0.55 0.52 0.50 0.45 0.70 2.82%

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