[CSCSTEL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -35.03%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,144,826 1,143,225 1,239,064 1,034,681 794,920 1,557,024 1,337,226 -2.55%
PBT 49,484 40,160 50,953 111,448 98,108 147,326 102,341 -11.39%
Tax -12,169 -10,313 -8,802 -30,621 -26,060 -12,853 -16,093 -4.54%
NP 37,314 29,846 42,150 80,826 72,048 134,473 86,248 -13.02%
-
NP to SH 37,314 29,846 42,150 80,826 72,048 134,473 86,248 -13.02%
-
Tax Rate 24.59% 25.68% 17.27% 27.48% 26.56% 8.72% 15.72% -
Total Cost 1,107,512 1,113,378 1,196,913 953,854 722,872 1,422,550 1,250,978 -2.00%
-
Net Worth 774,080 768,551 772,596 783,879 742,621 740,530 674,361 2.32%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 9,951 92,722 50,231 -
Div Payout % - - - - 13.81% 68.95% 58.24% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 774,080 768,551 772,596 783,879 742,621 740,530 674,361 2.32%
NOSH 372,154 373,083 373,234 373,275 373,176 375,903 376,738 -0.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.26% 2.61% 3.40% 7.81% 9.06% 8.64% 6.45% -
ROE 4.82% 3.88% 5.46% 10.31% 9.70% 18.16% 12.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 307.62 306.43 331.98 277.19 213.01 414.21 354.95 -2.35%
EPS 10.03 8.00 11.29 21.65 19.31 35.77 22.89 -12.83%
DPS 0.00 0.00 0.00 0.00 2.67 24.67 13.33 -
NAPS 2.08 2.06 2.07 2.10 1.99 1.97 1.79 2.53%
Adjusted Per Share Value based on latest NOSH - 377,619
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 301.27 300.85 326.07 272.28 209.19 409.74 351.90 -2.55%
EPS 9.82 7.85 11.09 21.27 18.96 35.39 22.70 -13.02%
DPS 0.00 0.00 0.00 0.00 2.62 24.40 13.22 -
NAPS 2.0371 2.0225 2.0331 2.0628 1.9543 1.9488 1.7746 2.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.28 1.18 1.24 1.76 1.05 1.20 1.57 -
P/RPS 0.42 0.39 0.37 0.63 0.49 0.29 0.44 -0.77%
P/EPS 12.77 14.75 10.98 8.13 5.44 3.35 6.86 10.90%
EY 7.83 6.78 9.11 12.30 18.39 29.81 14.58 -9.83%
DY 0.00 0.00 0.00 0.00 2.54 20.56 8.49 -
P/NAPS 0.62 0.57 0.60 0.84 0.53 0.61 0.88 -5.66%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 09/11/12 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 -
Price 1.36 1.23 1.38 1.82 1.33 0.89 1.53 -
P/RPS 0.44 0.40 0.42 0.66 0.62 0.21 0.43 0.38%
P/EPS 13.56 15.38 12.22 8.41 6.89 2.49 6.68 12.51%
EY 7.37 6.50 8.18 11.90 14.52 40.19 14.96 -11.12%
DY 0.00 0.00 0.00 0.00 2.01 27.72 8.71 -
P/NAPS 0.65 0.60 0.67 0.87 0.67 0.45 0.85 -4.36%

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