[CSCSTEL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 32.62%
YoY- -79.41%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,101,618 1,217,376 1,166,682 669,418 1,557,188 1,400,650 901,804 3.38%
PBT 44,274 80,386 162,396 39,950 164,034 106,690 52,406 -2.76%
Tax -11,808 -19,606 -37,982 -9,666 -16,968 -15,350 -3,374 23.19%
NP 32,466 60,780 124,414 30,284 147,066 91,340 49,032 -6.63%
-
NP to SH 32,466 60,780 124,414 30,284 147,066 91,340 49,032 -6.63%
-
Tax Rate 26.67% 24.39% 23.39% 24.20% 10.34% 14.39% 6.44% -
Total Cost 1,069,152 1,156,596 1,042,268 639,134 1,410,122 1,309,310 852,772 3.83%
-
Net Worth 761,271 772,816 783,651 701,156 730,435 655,658 592,945 4.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 14,918 90,363 75,363 38,009 -
Div Payout % - - - 49.26% 61.44% 82.51% 77.52% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 761,271 772,816 783,651 701,156 730,435 655,658 592,945 4.24%
NOSH 373,172 373,341 373,167 372,955 376,513 376,815 380,093 -0.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.95% 4.99% 10.66% 4.52% 9.44% 6.52% 5.44% -
ROE 4.26% 7.86% 15.88% 4.32% 20.13% 13.93% 8.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 295.20 326.08 312.64 179.49 413.58 371.71 237.26 3.70%
EPS 8.70 16.28 33.34 8.12 39.06 24.24 12.90 -6.34%
DPS 0.00 0.00 0.00 4.00 24.00 20.00 10.00 -
NAPS 2.04 2.07 2.10 1.88 1.94 1.74 1.56 4.56%
Adjusted Per Share Value based on latest NOSH - 372,885
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 289.90 320.36 307.02 176.16 409.79 368.59 237.32 3.38%
EPS 8.54 15.99 32.74 7.97 38.70 24.04 12.90 -6.63%
DPS 0.00 0.00 0.00 3.93 23.78 19.83 10.00 -
NAPS 2.0033 2.0337 2.0622 1.8451 1.9222 1.7254 1.5604 4.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.26 1.63 1.62 0.99 1.29 1.55 0.85 -
P/RPS 0.43 0.50 0.52 0.55 0.31 0.42 0.36 3.00%
P/EPS 14.48 10.01 4.86 12.19 3.30 6.39 6.59 14.00%
EY 6.90 9.99 20.58 8.20 30.28 15.64 15.18 -12.30%
DY 0.00 0.00 0.00 4.04 18.60 12.90 11.76 -
P/NAPS 0.62 0.79 0.77 0.53 0.66 0.89 0.54 2.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 12/08/11 09/08/10 17/08/09 15/08/08 15/08/07 16/08/06 -
Price 1.20 1.53 1.78 1.04 1.36 1.48 0.88 -
P/RPS 0.41 0.47 0.57 0.58 0.33 0.40 0.37 1.72%
P/EPS 13.79 9.40 5.34 12.81 3.48 6.11 6.82 12.43%
EY 7.25 10.64 18.73 7.81 28.72 16.38 14.66 -11.06%
DY 0.00 0.00 0.00 3.85 17.65 13.51 11.36 -
P/NAPS 0.59 0.74 0.85 0.55 0.70 0.85 0.56 0.87%

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