[CSCSTEL] YoY Annual (Unaudited) Result on 30-Nov-2004 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Revenue 1,302,009 1,024,627 1,240,422 215,349 0 -
PBT 93,089 81,356 90,140 16,026 0 -
Tax -13,434 -9,390 -10,448 -2,846 0 -
NP 79,655 71,966 79,692 13,180 0 -
-
NP to SH 79,655 71,966 79,692 13,180 0 -
-
Tax Rate 14.43% 11.54% 11.59% 17.76% - -
Total Cost 1,222,354 952,661 1,160,730 202,169 0 -
-
Net Worth 689,213 641,230 581,443 82,264 0 -
Dividend
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Div 45,194 37,942 - - - -
Div Payout % 56.74% 52.72% - - - -
Equity
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Net Worth 689,213 641,230 581,443 82,264 0 -
NOSH 376,619 379,426 380,028 59,182 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
NP Margin 6.12% 7.02% 6.42% 6.12% 0.00% -
ROE 11.56% 11.22% 13.71% 16.02% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
RPS 345.71 270.05 326.40 363.87 0.00 -
EPS 21.15 18.97 20.97 22.27 0.00 -
DPS 12.00 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.69 1.53 1.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,158
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
RPS 352.10 277.09 335.44 58.24 0.00 -
EPS 21.54 19.46 21.55 3.56 0.00 -
DPS 12.22 10.26 0.00 0.00 0.00 -
NAPS 1.8638 1.7341 1.5724 0.2225 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Date 31/12/07 29/12/06 30/12/05 - - -
Price 1.48 1.07 0.49 0.00 0.00 -
P/RPS 0.43 0.40 0.15 0.00 0.00 -
P/EPS 7.00 5.64 2.34 0.00 0.00 -
EY 14.29 17.73 42.80 0.00 0.00 -
DY 8.11 9.35 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Date 15/02/08 09/02/07 16/02/06 26/01/05 - -
Price 1.42 1.26 0.62 1.99 0.00 -
P/RPS 0.41 0.47 0.19 0.55 0.00 -
P/EPS 6.71 6.64 2.96 8.94 0.00 -
EY 14.89 15.05 33.82 11.19 0.00 -
DY 8.45 7.94 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.41 1.43 0.00 -

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
Post a Comment