[CSCSTEL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.55%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 858,620 857,419 929,298 776,011 596,190 1,167,768 1,002,920 -2.55%
PBT 37,113 30,120 38,215 83,586 73,581 110,495 76,756 -11.39%
Tax -9,127 -7,735 -6,602 -22,966 -19,545 -9,640 -12,070 -4.54%
NP 27,986 22,385 31,613 60,620 54,036 100,855 64,686 -13.02%
-
NP to SH 27,986 22,385 31,613 60,620 54,036 100,855 64,686 -13.02%
-
Tax Rate 24.59% 25.68% 17.28% 27.48% 26.56% 8.72% 15.73% -
Total Cost 830,634 835,034 897,685 715,391 542,154 1,066,913 938,234 -2.00%
-
Net Worth 774,080 768,551 772,596 783,879 742,621 740,530 674,361 2.32%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 7,463 69,542 37,673 -
Div Payout % - - - - 13.81% 68.95% 58.24% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 774,080 768,551 772,596 783,879 742,621 740,530 674,361 2.32%
NOSH 372,154 373,083 373,234 373,275 373,176 375,903 376,738 -0.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.26% 2.61% 3.40% 7.81% 9.06% 8.64% 6.45% -
ROE 3.62% 2.91% 4.09% 7.73% 7.28% 13.62% 9.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 230.72 229.82 248.98 207.89 159.76 310.66 266.21 -2.35%
EPS 7.52 6.00 8.47 16.24 14.48 26.83 17.17 -12.84%
DPS 0.00 0.00 0.00 0.00 2.00 18.50 10.00 -
NAPS 2.08 2.06 2.07 2.10 1.99 1.97 1.79 2.53%
Adjusted Per Share Value based on latest NOSH - 377,619
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 232.19 231.87 251.31 209.85 161.23 315.80 271.22 -2.55%
EPS 7.57 6.05 8.55 16.39 14.61 27.27 17.49 -13.01%
DPS 0.00 0.00 0.00 0.00 2.02 18.81 10.19 -
NAPS 2.0933 2.0784 2.0893 2.1198 2.0083 2.0026 1.8237 2.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.28 1.18 1.24 1.76 1.05 1.20 1.57 -
P/RPS 0.55 0.51 0.50 0.85 0.66 0.39 0.59 -1.16%
P/EPS 17.02 19.67 14.64 10.84 7.25 4.47 9.14 10.90%
EY 5.88 5.08 6.83 9.23 13.79 22.36 10.94 -9.82%
DY 0.00 0.00 0.00 0.00 1.90 15.42 6.37 -
P/NAPS 0.62 0.57 0.60 0.84 0.53 0.61 0.88 -5.66%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 09/11/12 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 -
Price 1.36 1.23 1.38 1.82 1.33 0.89 1.53 -
P/RPS 0.59 0.54 0.55 0.88 0.83 0.29 0.57 0.57%
P/EPS 18.09 20.50 16.29 11.21 9.19 3.32 8.91 12.51%
EY 5.53 4.88 6.14 8.92 10.89 30.15 11.22 -11.11%
DY 0.00 0.00 0.00 0.00 1.50 20.79 6.54 -
P/NAPS 0.65 0.60 0.67 0.87 0.67 0.45 0.85 -4.36%

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