[CSCSTEL] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 65.25%
YoY- -80.95%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 308,615 300,288 301,745 161,550 435,652 373,021 249,041 3.63%
PBT 14,386 8,293 42,053 12,526 54,954 29,454 25,609 -9.15%
Tax -3,705 -1,930 -10,440 -3,092 -5,425 -6,483 -2,912 4.09%
NP 10,681 6,363 31,613 9,434 49,529 22,971 22,697 -11.79%
-
NP to SH 10,681 6,363 31,613 9,434 49,529 22,971 22,697 -11.79%
-
Tax Rate 25.75% 23.27% 24.83% 24.68% 9.87% 22.01% 11.37% -
Total Cost 297,934 293,925 270,132 152,116 386,123 350,050 226,344 4.68%
-
Net Worth 761,861 774,788 783,793 701,024 730,138 655,238 593,087 4.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 45,163 37,657 19,009 -
Div Payout % - - - - 91.19% 163.93% 83.75% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 761,861 774,788 783,793 701,024 730,138 655,238 593,087 4.25%
NOSH 373,461 374,294 373,234 372,885 376,360 376,573 380,184 -0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.46% 2.12% 10.48% 5.84% 11.37% 6.16% 9.11% -
ROE 1.40% 0.82% 4.03% 1.35% 6.78% 3.51% 3.83% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 82.64 80.23 80.85 43.32 115.75 99.06 65.51 3.94%
EPS 2.86 1.70 8.47 2.53 13.16 6.10 5.97 -11.53%
DPS 0.00 0.00 0.00 0.00 12.00 10.00 5.00 -
NAPS 2.04 2.07 2.10 1.88 1.94 1.74 1.56 4.56%
Adjusted Per Share Value based on latest NOSH - 372,885
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.21 79.02 79.41 42.51 114.65 98.16 65.54 3.63%
EPS 2.81 1.67 8.32 2.48 13.03 6.05 5.97 -11.79%
DPS 0.00 0.00 0.00 0.00 11.89 9.91 5.00 -
NAPS 2.0049 2.0389 2.0626 1.8448 1.9214 1.7243 1.5608 4.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.26 1.63 1.62 0.99 1.29 1.55 0.85 -
P/RPS 1.52 2.03 2.00 2.29 1.11 1.56 1.30 2.63%
P/EPS 44.06 95.88 19.13 39.13 9.80 25.41 14.24 20.69%
EY 2.27 1.04 5.23 2.56 10.20 3.94 7.02 -17.13%
DY 0.00 0.00 0.00 0.00 9.30 6.45 5.88 -
P/NAPS 0.62 0.79 0.77 0.53 0.66 0.89 0.54 2.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 12/08/11 09/08/10 17/08/09 15/08/08 15/08/07 16/08/06 -
Price 1.20 1.53 1.78 1.04 1.36 1.48 0.88 -
P/RPS 1.45 1.91 2.20 2.40 1.17 1.49 1.34 1.32%
P/EPS 41.96 90.00 21.02 41.11 10.33 24.26 14.74 19.02%
EY 2.38 1.11 4.76 2.43 9.68 4.12 6.78 -15.99%
DY 0.00 0.00 0.00 0.00 8.82 6.76 5.68 -
P/NAPS 0.59 0.74 0.85 0.55 0.70 0.85 0.56 0.87%

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