[CSCSTEL] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.64%
YoY- 10.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Revenue 1,034,734 869,936 1,372,850 1,302,009 1,024,627 1,240,422 215,349 29.41%
PBT 94,775 116,562 51,974 93,089 81,356 90,140 16,026 33.90%
Tax -25,595 -25,408 6,794 -13,434 -9,390 -10,448 -2,846 43.44%
NP 69,180 91,154 58,768 79,655 71,966 79,692 13,180 31.30%
-
NP to SH 69,180 91,154 58,768 79,655 71,966 79,692 13,180 31.30%
-
Tax Rate 27.01% 21.80% -13.07% 14.43% 11.54% 11.59% 17.76% -
Total Cost 965,554 778,782 1,314,082 1,222,354 952,661 1,160,730 202,169 29.28%
-
Net Worth 791,054 780,146 694,257 689,213 641,230 581,443 82,264 45.03%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Div 48,508 74,655 24,392 45,194 37,942 - - -
Div Payout % 70.12% 81.90% 41.51% 56.74% 52.72% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Net Worth 791,054 780,146 694,257 689,213 641,230 581,443 82,264 45.03%
NOSH 373,139 373,276 375,274 376,619 379,426 380,028 59,182 35.31%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
NP Margin 6.69% 10.48% 4.28% 6.12% 7.02% 6.42% 6.12% -
ROE 8.75% 11.68% 8.46% 11.56% 11.22% 13.71% 16.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 277.31 233.05 365.83 345.71 270.05 326.40 363.87 -4.36%
EPS 18.54 24.42 15.66 21.15 18.97 20.97 22.27 -2.96%
DPS 13.00 20.00 6.50 12.00 10.00 0.00 0.00 -
NAPS 2.12 2.09 1.85 1.83 1.69 1.53 1.39 7.17%
Adjusted Per Share Value based on latest NOSH - 376,105
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 279.82 235.25 371.26 352.10 277.09 335.44 58.24 29.41%
EPS 18.71 24.65 15.89 21.54 19.46 21.55 3.56 31.33%
DPS 13.12 20.19 6.60 12.22 10.26 0.00 0.00 -
NAPS 2.1392 2.1097 1.8775 1.8638 1.7341 1.5724 0.2225 45.03%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.72 1.30 0.84 1.48 1.07 0.49 0.00 -
P/RPS 0.62 0.56 0.23 0.43 0.40 0.15 0.00 -
P/EPS 9.28 5.32 5.36 7.00 5.64 2.34 0.00 -
EY 10.78 18.78 18.64 14.29 17.73 42.80 0.00 -
DY 7.56 15.38 7.74 8.11 9.35 0.00 0.00 -
P/NAPS 0.81 0.62 0.45 0.81 0.63 0.32 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 16/02/06 26/01/05 -
Price 1.76 1.53 0.92 1.42 1.26 0.62 1.99 -
P/RPS 0.63 0.66 0.25 0.41 0.47 0.19 0.55 2.25%
P/EPS 9.49 6.27 5.87 6.71 6.64 2.96 8.94 0.98%
EY 10.53 15.96 17.02 14.89 15.05 33.82 11.19 -0.99%
DY 7.39 13.07 7.07 8.45 7.94 0.00 0.00 -
P/NAPS 0.83 0.73 0.50 0.78 0.75 0.41 1.43 -8.54%

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