[CSCSTEL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.57%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,034,681 794,920 1,557,024 1,337,226 988,992 1,345,478 0 -
PBT 111,448 98,108 147,326 102,341 84,693 109,569 17 332.32%
Tax -30,621 -26,060 -12,853 -16,093 -9,386 -16,972 0 -
NP 80,826 72,048 134,473 86,248 75,306 92,597 17 309.79%
-
NP to SH 80,826 72,048 134,473 86,248 75,306 92,597 17 309.79%
-
Tax Rate 27.48% 26.56% 8.72% 15.72% 11.08% 15.49% 0.00% -
Total Cost 953,854 722,872 1,422,550 1,250,978 913,685 1,252,881 -17 -
-
Net Worth 783,879 742,621 740,530 674,361 622,913 577,466 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 9,951 92,722 50,231 25,321 - - -
Div Payout % - 13.81% 68.95% 58.24% 33.62% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 783,879 742,621 740,530 674,361 622,913 577,466 0 -
NOSH 373,275 373,176 375,903 376,738 379,825 379,912 379,921 -0.29%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.81% 9.06% 8.64% 6.45% 7.61% 6.88% 0.00% -
ROE 10.31% 9.70% 18.16% 12.79% 12.09% 16.04% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 277.19 213.01 414.21 354.95 260.38 354.15 0.00 -
EPS 21.65 19.31 35.77 22.89 19.83 24.37 0.00 -
DPS 0.00 2.67 24.67 13.33 6.67 0.00 0.00 -
NAPS 2.10 1.99 1.97 1.79 1.64 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 376,554
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 272.28 209.19 409.74 351.90 260.26 354.07 0.00 -
EPS 21.27 18.96 35.39 22.70 19.82 24.37 0.00 -
DPS 0.00 2.62 24.40 13.22 6.66 0.00 0.00 -
NAPS 2.0628 1.9543 1.9488 1.7746 1.6392 1.5196 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 1.76 1.05 1.20 1.57 0.88 1.10 0.00 -
P/RPS 0.63 0.49 0.29 0.44 0.34 0.31 0.00 -
P/EPS 8.13 5.44 3.35 6.86 4.44 4.51 0.00 -
EY 12.30 18.39 29.81 14.58 22.53 22.16 0.00 -
DY 0.00 2.54 20.56 8.49 7.58 0.00 0.00 -
P/NAPS 0.84 0.53 0.61 0.88 0.54 0.72 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 12/11/10 13/11/09 14/11/08 07/11/07 16/11/06 16/11/05 - -
Price 1.82 1.33 0.89 1.53 1.09 0.89 0.00 -
P/RPS 0.66 0.62 0.21 0.43 0.42 0.25 0.00 -
P/EPS 8.41 6.89 2.49 6.68 5.50 3.65 0.00 -
EY 11.90 14.52 40.19 14.96 18.19 27.39 0.00 -
DY 0.00 2.01 27.72 8.71 6.12 0.00 0.00 -
P/NAPS 0.87 0.67 0.45 0.85 0.66 0.59 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