[CSCSTEL] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 103.34%
YoY- 310.82%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 601,161 550,809 608,688 583,341 334,709 778,594 700,325 -2.51%
PBT 33,310 22,137 40,193 81,198 19,975 82,017 53,345 -7.54%
Tax -8,260 -5,904 -9,803 -18,991 -4,833 -8,484 -7,675 1.23%
NP 25,050 16,233 30,390 62,207 15,142 73,533 45,670 -9.51%
-
NP to SH 25,050 16,233 30,390 62,207 15,142 73,533 45,670 -9.51%
-
Tax Rate 24.80% 26.67% 24.39% 23.39% 24.20% 10.34% 14.39% -
Total Cost 576,111 534,576 578,298 521,134 319,567 705,061 654,655 -2.10%
-
Net Worth 774,205 761,271 772,816 783,651 701,156 730,435 655,658 2.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 7,459 45,181 37,681 -
Div Payout % - - - - 49.26% 61.44% 82.51% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 774,205 761,271 772,816 783,651 701,156 730,435 655,658 2.80%
NOSH 372,213 373,172 373,341 373,167 372,955 376,513 376,815 -0.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.17% 2.95% 4.99% 10.66% 4.52% 9.44% 6.52% -
ROE 3.24% 2.13% 3.93% 7.94% 2.16% 10.07% 6.97% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 161.51 147.60 163.04 156.32 89.74 206.79 185.85 -2.31%
EPS 6.73 4.35 8.14 16.67 4.06 19.53 12.12 -9.33%
DPS 0.00 0.00 0.00 0.00 2.00 12.00 10.00 -
NAPS 2.08 2.04 2.07 2.10 1.88 1.94 1.74 3.01%
Adjusted Per Share Value based on latest NOSH - 373,234
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 158.20 144.95 160.18 153.51 88.08 204.89 184.30 -2.51%
EPS 6.59 4.27 8.00 16.37 3.98 19.35 12.02 -9.52%
DPS 0.00 0.00 0.00 0.00 1.96 11.89 9.92 -
NAPS 2.0374 2.0033 2.0337 2.0622 1.8451 1.9222 1.7254 2.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.28 1.26 1.63 1.62 0.99 1.29 1.55 -
P/RPS 0.79 0.85 1.00 1.04 1.10 0.62 0.83 -0.81%
P/EPS 19.02 28.97 20.02 9.72 24.38 6.61 12.79 6.83%
EY 5.26 3.45 4.99 10.29 4.10 15.14 7.82 -6.38%
DY 0.00 0.00 0.00 0.00 2.02 9.30 6.45 -
P/NAPS 0.62 0.62 0.79 0.77 0.53 0.66 0.89 -5.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 02/08/13 17/08/12 12/08/11 09/08/10 17/08/09 15/08/08 15/08/07 -
Price 1.30 1.20 1.53 1.78 1.04 1.36 1.48 -
P/RPS 0.80 0.81 0.94 1.14 1.16 0.66 0.80 0.00%
P/EPS 19.32 27.59 18.80 10.68 25.62 6.96 12.21 7.94%
EY 5.18 3.62 5.32 9.37 3.90 14.36 8.19 -7.34%
DY 0.00 0.00 0.00 0.00 1.92 8.82 6.76 -
P/NAPS 0.63 0.59 0.74 0.85 0.55 0.70 0.85 -4.86%

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