[CSCSTEL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.67%
YoY- 310.82%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,202,322 1,101,618 1,217,376 1,166,682 669,418 1,557,188 1,400,650 -2.51%
PBT 66,620 44,274 80,386 162,396 39,950 164,034 106,690 -7.54%
Tax -16,520 -11,808 -19,606 -37,982 -9,666 -16,968 -15,350 1.23%
NP 50,100 32,466 60,780 124,414 30,284 147,066 91,340 -9.51%
-
NP to SH 50,100 32,466 60,780 124,414 30,284 147,066 91,340 -9.51%
-
Tax Rate 24.80% 26.67% 24.39% 23.39% 24.20% 10.34% 14.39% -
Total Cost 1,152,222 1,069,152 1,156,596 1,042,268 639,134 1,410,122 1,309,310 -2.10%
-
Net Worth 774,205 761,271 772,816 783,651 701,156 730,435 655,658 2.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 14,918 90,363 75,363 -
Div Payout % - - - - 49.26% 61.44% 82.51% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 774,205 761,271 772,816 783,651 701,156 730,435 655,658 2.80%
NOSH 372,213 373,172 373,341 373,167 372,955 376,513 376,815 -0.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.17% 2.95% 4.99% 10.66% 4.52% 9.44% 6.52% -
ROE 6.47% 4.26% 7.86% 15.88% 4.32% 20.13% 13.93% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 323.02 295.20 326.08 312.64 179.49 413.58 371.71 -2.31%
EPS 13.46 8.70 16.28 33.34 8.12 39.06 24.24 -9.33%
DPS 0.00 0.00 0.00 0.00 4.00 24.00 20.00 -
NAPS 2.08 2.04 2.07 2.10 1.88 1.94 1.74 3.01%
Adjusted Per Share Value based on latest NOSH - 373,234
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 316.40 289.90 320.36 307.02 176.16 409.79 368.59 -2.51%
EPS 13.18 8.54 15.99 32.74 7.97 38.70 24.04 -9.52%
DPS 0.00 0.00 0.00 0.00 3.93 23.78 19.83 -
NAPS 2.0374 2.0033 2.0337 2.0622 1.8451 1.9222 1.7254 2.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.28 1.26 1.63 1.62 0.99 1.29 1.55 -
P/RPS 0.40 0.43 0.50 0.52 0.55 0.31 0.42 -0.80%
P/EPS 9.51 14.48 10.01 4.86 12.19 3.30 6.39 6.84%
EY 10.52 6.90 9.99 20.58 8.20 30.28 15.64 -6.38%
DY 0.00 0.00 0.00 0.00 4.04 18.60 12.90 -
P/NAPS 0.62 0.62 0.79 0.77 0.53 0.66 0.89 -5.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 02/08/13 17/08/12 12/08/11 09/08/10 17/08/09 15/08/08 15/08/07 -
Price 1.30 1.20 1.53 1.78 1.04 1.36 1.48 -
P/RPS 0.40 0.41 0.47 0.57 0.58 0.33 0.40 0.00%
P/EPS 9.66 13.79 9.40 5.34 12.81 3.48 6.11 7.92%
EY 10.35 7.25 10.64 18.73 7.81 28.72 16.38 -7.35%
DY 0.00 0.00 0.00 0.00 3.85 17.65 13.51 -
P/NAPS 0.63 0.59 0.74 0.85 0.55 0.70 0.85 -4.86%

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