[CSCSTEL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 137.91%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,143,225 1,239,064 1,034,681 794,920 1,557,024 1,337,226 988,992 2.44%
PBT 40,160 50,953 111,448 98,108 147,326 102,341 84,693 -11.68%
Tax -10,313 -8,802 -30,621 -26,060 -12,853 -16,093 -9,386 1.58%
NP 29,846 42,150 80,826 72,048 134,473 86,248 75,306 -14.28%
-
NP to SH 29,846 42,150 80,826 72,048 134,473 86,248 75,306 -14.28%
-
Tax Rate 25.68% 17.27% 27.48% 26.56% 8.72% 15.72% 11.08% -
Total Cost 1,113,378 1,196,913 953,854 722,872 1,422,550 1,250,978 913,685 3.34%
-
Net Worth 768,551 772,596 783,879 742,621 740,530 674,361 622,913 3.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 9,951 92,722 50,231 25,321 -
Div Payout % - - - 13.81% 68.95% 58.24% 33.62% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 768,551 772,596 783,879 742,621 740,530 674,361 622,913 3.56%
NOSH 373,083 373,234 373,275 373,176 375,903 376,738 379,825 -0.29%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.61% 3.40% 7.81% 9.06% 8.64% 6.45% 7.61% -
ROE 3.88% 5.46% 10.31% 9.70% 18.16% 12.79% 12.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 306.43 331.98 277.19 213.01 414.21 354.95 260.38 2.74%
EPS 8.00 11.29 21.65 19.31 35.77 22.89 19.83 -14.02%
DPS 0.00 0.00 0.00 2.67 24.67 13.33 6.67 -
NAPS 2.06 2.07 2.10 1.99 1.97 1.79 1.64 3.86%
Adjusted Per Share Value based on latest NOSH - 373,253
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 300.85 326.07 272.28 209.19 409.74 351.90 260.26 2.44%
EPS 7.85 11.09 21.27 18.96 35.39 22.70 19.82 -14.29%
DPS 0.00 0.00 0.00 2.62 24.40 13.22 6.66 -
NAPS 2.0225 2.0331 2.0628 1.9543 1.9488 1.7746 1.6392 3.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.24 1.76 1.05 1.20 1.57 0.88 -
P/RPS 0.39 0.37 0.63 0.49 0.29 0.44 0.34 2.31%
P/EPS 14.75 10.98 8.13 5.44 3.35 6.86 4.44 22.12%
EY 6.78 9.11 12.30 18.39 29.81 14.58 22.53 -18.12%
DY 0.00 0.00 0.00 2.54 20.56 8.49 7.58 -
P/NAPS 0.57 0.60 0.84 0.53 0.61 0.88 0.54 0.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 16/11/06 -
Price 1.23 1.38 1.82 1.33 0.89 1.53 1.09 -
P/RPS 0.40 0.42 0.66 0.62 0.21 0.43 0.42 -0.80%
P/EPS 15.38 12.22 8.41 6.89 2.49 6.68 5.50 18.67%
EY 6.50 8.18 11.90 14.52 40.19 14.96 18.19 -15.74%
DY 0.00 0.00 0.00 2.01 27.72 8.71 6.12 -
P/NAPS 0.60 0.67 0.87 0.67 0.45 0.85 0.66 -1.57%

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