[CSCSTEL] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.41%
YoY- -24.11%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,141,728 1,126,994 1,206,148 1,034,734 869,936 1,372,850 1,302,009 -2.16%
PBT 38,433 37,511 38,564 94,775 116,562 51,974 93,089 -13.69%
Tax -9,383 -9,505 -9,014 -25,595 -25,408 6,794 -13,434 -5.80%
NP 29,050 28,006 29,550 69,180 91,154 58,768 79,655 -15.46%
-
NP to SH 29,050 28,006 29,550 69,180 91,154 58,768 79,655 -15.46%
-
Tax Rate 24.41% 25.34% 23.37% 27.01% 21.80% -13.07% 14.43% -
Total Cost 1,112,678 1,098,988 1,176,598 965,554 778,782 1,314,082 1,222,354 -1.55%
-
Net Worth 777,394 771,936 772,329 791,054 780,146 694,257 689,213 2.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 26,037 26,104 26,117 48,508 74,655 24,392 45,194 -8.77%
Div Payout % 89.63% 93.21% 88.38% 70.12% 81.90% 41.51% 56.74% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 777,394 771,936 772,329 791,054 780,146 694,257 689,213 2.02%
NOSH 371,959 372,916 373,106 373,139 373,276 375,274 376,619 -0.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.54% 2.49% 2.45% 6.69% 10.48% 4.28% 6.12% -
ROE 3.74% 3.63% 3.83% 8.75% 11.68% 8.46% 11.56% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 306.95 302.21 323.27 277.31 233.05 365.83 345.71 -1.96%
EPS 7.81 7.51 7.92 18.54 24.42 15.66 21.15 -15.28%
DPS 7.00 7.00 7.00 13.00 20.00 6.50 12.00 -8.58%
NAPS 2.09 2.07 2.07 2.12 2.09 1.85 1.83 2.23%
Adjusted Per Share Value based on latest NOSH - 373,799
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 300.45 296.58 317.41 272.30 228.93 361.28 342.63 -2.16%
EPS 7.64 7.37 7.78 18.21 23.99 15.47 20.96 -15.46%
DPS 6.85 6.87 6.87 12.77 19.65 6.42 11.89 -8.77%
NAPS 2.0458 2.0314 2.0324 2.0817 2.053 1.827 1.8137 2.02%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.24 1.19 1.33 1.72 1.30 0.84 1.48 -
P/RPS 0.40 0.39 0.41 0.62 0.56 0.23 0.43 -1.19%
P/EPS 15.88 15.85 16.79 9.28 5.32 5.36 7.00 14.61%
EY 6.30 6.31 5.95 10.78 18.78 18.64 14.29 -12.74%
DY 5.65 5.88 5.26 7.56 15.38 7.74 8.11 -5.84%
P/NAPS 0.59 0.57 0.64 0.81 0.62 0.45 0.81 -5.14%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 -
Price 1.30 1.19 1.43 1.76 1.53 0.92 1.42 -
P/RPS 0.42 0.39 0.44 0.63 0.66 0.25 0.41 0.40%
P/EPS 16.65 15.85 18.06 9.49 6.27 5.87 6.71 16.33%
EY 6.01 6.31 5.54 10.53 15.96 17.02 14.89 -14.02%
DY 5.38 5.88 4.90 7.39 13.07 7.07 8.45 -7.24%
P/NAPS 0.62 0.57 0.69 0.83 0.73 0.50 0.78 -3.75%

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