[CSCSTEL] YoY Annual (Unaudited) 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
YoY- 55.11%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,126,994 1,206,148 1,034,734 869,936 1,372,850 1,302,009 1,024,627 1.59%
PBT 37,511 38,564 94,775 116,562 51,974 93,089 81,356 -12.09%
Tax -9,505 -9,014 -25,595 -25,408 6,794 -13,434 -9,390 0.20%
NP 28,006 29,550 69,180 91,154 58,768 79,655 71,966 -14.54%
-
NP to SH 28,006 29,550 69,180 91,154 58,768 79,655 71,966 -14.54%
-
Tax Rate 25.34% 23.37% 27.01% 21.80% -13.07% 14.43% 11.54% -
Total Cost 1,098,988 1,176,598 965,554 778,782 1,314,082 1,222,354 952,661 2.40%
-
Net Worth 771,936 772,329 791,054 780,146 694,257 689,213 641,230 3.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,104 26,117 48,508 74,655 24,392 45,194 37,942 -6.03%
Div Payout % 93.21% 88.38% 70.12% 81.90% 41.51% 56.74% 52.72% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 771,936 772,329 791,054 780,146 694,257 689,213 641,230 3.13%
NOSH 372,916 373,106 373,139 373,276 375,274 376,619 379,426 -0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.49% 2.45% 6.69% 10.48% 4.28% 6.12% 7.02% -
ROE 3.63% 3.83% 8.75% 11.68% 8.46% 11.56% 11.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 302.21 323.27 277.31 233.05 365.83 345.71 270.05 1.89%
EPS 7.51 7.92 18.54 24.42 15.66 21.15 18.97 -14.29%
DPS 7.00 7.00 13.00 20.00 6.50 12.00 10.00 -5.76%
NAPS 2.07 2.07 2.12 2.09 1.85 1.83 1.69 3.43%
Adjusted Per Share Value based on latest NOSH - 373,025
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 296.58 317.41 272.30 228.93 361.28 342.63 269.64 1.59%
EPS 7.37 7.78 18.21 23.99 15.47 20.96 18.94 -14.54%
DPS 6.87 6.87 12.77 19.65 6.42 11.89 9.98 -6.02%
NAPS 2.0314 2.0324 2.0817 2.053 1.827 1.8137 1.6874 3.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.19 1.33 1.72 1.30 0.84 1.48 1.07 -
P/RPS 0.39 0.41 0.62 0.56 0.23 0.43 0.40 -0.42%
P/EPS 15.85 16.79 9.28 5.32 5.36 7.00 5.64 18.77%
EY 6.31 5.95 10.78 18.78 18.64 14.29 17.73 -15.80%
DY 5.88 5.26 7.56 15.38 7.74 8.11 9.35 -7.43%
P/NAPS 0.57 0.64 0.81 0.62 0.45 0.81 0.63 -1.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 -
Price 1.19 1.43 1.76 1.53 0.92 1.42 1.26 -
P/RPS 0.39 0.44 0.63 0.66 0.25 0.41 0.47 -3.05%
P/EPS 15.85 18.06 9.49 6.27 5.87 6.71 6.64 15.58%
EY 6.31 5.54 10.53 15.96 17.02 14.89 15.05 -13.47%
DY 5.88 4.90 7.39 13.07 7.07 8.45 7.94 -4.87%
P/NAPS 0.57 0.69 0.83 0.73 0.50 0.78 0.75 -4.46%

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