[CSCSTEL] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -56.3%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,206,148 1,034,734 869,936 1,372,850 1,302,009 1,024,627 1,240,422 -0.46%
PBT 38,564 94,775 116,562 51,974 93,089 81,356 90,140 -13.18%
Tax -9,014 -25,595 -25,408 6,794 -13,434 -9,390 -10,448 -2.42%
NP 29,550 69,180 91,154 58,768 79,655 71,966 79,692 -15.23%
-
NP to SH 29,550 69,180 91,154 58,768 79,655 71,966 79,692 -15.23%
-
Tax Rate 23.37% 27.01% 21.80% -13.07% 14.43% 11.54% 11.59% -
Total Cost 1,176,598 965,554 778,782 1,314,082 1,222,354 952,661 1,160,730 0.22%
-
Net Worth 772,329 791,054 780,146 694,257 689,213 641,230 581,443 4.84%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 26,117 48,508 74,655 24,392 45,194 37,942 - -
Div Payout % 88.38% 70.12% 81.90% 41.51% 56.74% 52.72% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 772,329 791,054 780,146 694,257 689,213 641,230 581,443 4.84%
NOSH 373,106 373,139 373,276 375,274 376,619 379,426 380,028 -0.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.45% 6.69% 10.48% 4.28% 6.12% 7.02% 6.42% -
ROE 3.83% 8.75% 11.68% 8.46% 11.56% 11.22% 13.71% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 323.27 277.31 233.05 365.83 345.71 270.05 326.40 -0.16%
EPS 7.92 18.54 24.42 15.66 21.15 18.97 20.97 -14.97%
DPS 7.00 13.00 20.00 6.50 12.00 10.00 0.00 -
NAPS 2.07 2.12 2.09 1.85 1.83 1.69 1.53 5.16%
Adjusted Per Share Value based on latest NOSH - 373,433
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 317.41 272.30 228.93 361.28 342.63 269.64 326.43 -0.46%
EPS 7.78 18.21 23.99 15.47 20.96 18.94 20.97 -15.22%
DPS 6.87 12.77 19.65 6.42 11.89 9.98 0.00 -
NAPS 2.0324 2.0817 2.053 1.827 1.8137 1.6874 1.5301 4.84%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.33 1.72 1.30 0.84 1.48 1.07 0.49 -
P/RPS 0.41 0.62 0.56 0.23 0.43 0.40 0.15 18.23%
P/EPS 16.79 9.28 5.32 5.36 7.00 5.64 2.34 38.85%
EY 5.95 10.78 18.78 18.64 14.29 17.73 42.80 -28.01%
DY 5.26 7.56 15.38 7.74 8.11 9.35 0.00 -
P/NAPS 0.64 0.81 0.62 0.45 0.81 0.63 0.32 12.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 16/02/06 -
Price 1.43 1.76 1.53 0.92 1.42 1.26 0.62 -
P/RPS 0.44 0.63 0.66 0.25 0.41 0.47 0.19 15.01%
P/EPS 18.06 9.49 6.27 5.87 6.71 6.64 2.96 35.15%
EY 5.54 10.53 15.96 17.02 14.89 15.05 33.82 -26.01%
DY 4.90 7.39 13.07 7.07 8.45 7.94 0.00 -
P/NAPS 0.69 0.83 0.73 0.50 0.78 0.75 0.41 9.05%

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