[CSCSTEL] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 37.16%
YoY- 55.91%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 929,298 776,011 596,190 1,167,768 1,002,920 741,744 1,009,109 -1.36%
PBT 38,215 83,586 73,581 110,495 76,756 63,520 82,177 -11.97%
Tax -6,602 -22,966 -19,545 -9,640 -12,070 -7,040 -12,729 -10.35%
NP 31,613 60,620 54,036 100,855 64,686 56,480 69,448 -12.28%
-
NP to SH 31,613 60,620 54,036 100,855 64,686 56,480 69,448 -12.28%
-
Tax Rate 17.28% 27.48% 26.56% 8.72% 15.73% 11.08% 15.49% -
Total Cost 897,685 715,391 542,154 1,066,913 938,234 685,264 939,661 -0.75%
-
Net Worth 772,596 783,879 742,621 740,530 674,361 622,913 577,466 4.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 7,463 69,542 37,673 18,991 - -
Div Payout % - - 13.81% 68.95% 58.24% 33.62% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 772,596 783,879 742,621 740,530 674,361 622,913 577,466 4.96%
NOSH 373,234 373,275 373,176 375,903 376,738 379,825 379,912 -0.29%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.40% 7.81% 9.06% 8.64% 6.45% 7.61% 6.88% -
ROE 4.09% 7.73% 7.28% 13.62% 9.59% 9.07% 12.03% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 248.98 207.89 159.76 310.66 266.21 195.29 265.62 -1.07%
EPS 8.47 16.24 14.48 26.83 17.17 14.87 18.28 -12.02%
DPS 0.00 0.00 2.00 18.50 10.00 5.00 0.00 -
NAPS 2.07 2.10 1.99 1.97 1.79 1.64 1.52 5.27%
Adjusted Per Share Value based on latest NOSH - 374,787
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 251.31 209.85 161.23 315.80 271.22 200.59 272.89 -1.36%
EPS 8.55 16.39 14.61 27.27 17.49 15.27 18.78 -12.28%
DPS 0.00 0.00 2.02 18.81 10.19 5.14 0.00 -
NAPS 2.0893 2.1198 2.0083 2.0026 1.8237 1.6845 1.5616 4.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.24 1.76 1.05 1.20 1.57 0.88 1.10 -
P/RPS 0.50 0.85 0.66 0.39 0.59 0.45 0.41 3.36%
P/EPS 14.64 10.84 7.25 4.47 9.14 5.92 6.02 15.95%
EY 6.83 9.23 13.79 22.36 10.94 16.90 16.62 -13.76%
DY 0.00 0.00 1.90 15.42 6.37 5.68 0.00 -
P/NAPS 0.60 0.84 0.53 0.61 0.88 0.54 0.72 -2.99%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 16/11/06 16/11/05 -
Price 1.38 1.82 1.33 0.89 1.53 1.09 0.89 -
P/RPS 0.55 0.88 0.83 0.29 0.57 0.56 0.34 8.34%
P/EPS 16.29 11.21 9.19 3.32 8.91 7.33 4.87 22.28%
EY 6.14 8.92 10.89 30.15 11.22 13.64 20.54 -18.22%
DY 0.00 0.00 1.50 20.79 6.54 4.59 0.00 -
P/NAPS 0.67 0.87 0.67 0.45 0.85 0.66 0.59 2.14%

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