[CSCSTEL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -21.28%
YoY- -3.34%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Revenue 258,723 273,745 205,082 299,089 282,883 231,313 215,349 3.06%
PBT 11,189 42,980 -58,521 16,333 17,836 7,963 16,040 -5.74%
Tax -2,629 -5,864 16,435 -1,364 -2,350 2,281 -2,846 -1.29%
NP 8,560 37,116 -42,086 14,969 15,486 10,244 13,194 -6.86%
-
NP to SH 8,560 37,116 -42,086 14,969 15,486 10,244 13,194 -6.86%
-
Tax Rate 23.50% 13.64% - 8.35% 13.18% -28.64% 17.74% -
Total Cost 250,163 236,629 247,168 284,120 267,397 221,069 202,155 3.56%
-
Net Worth 792,454 779,622 690,852 688,273 377,924 580,493 331,040 15.41%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Div 48,593 74,605 - 45,132 37,792 - - -
Div Payout % 567.69% 201.01% - 301.51% 244.04% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Net Worth 792,454 779,622 690,852 688,273 377,924 580,493 331,040 15.41%
NOSH 373,799 373,025 373,433 376,105 377,924 379,407 238,158 7.68%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
NP Margin 3.31% 13.56% -20.52% 5.00% 5.47% 4.43% 6.13% -
ROE 1.08% 4.76% -6.09% 2.17% 4.10% 1.76% 3.99% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 69.21 73.39 54.92 79.52 74.85 60.97 90.42 -4.29%
EPS 2.29 9.95 -11.27 3.98 4.09 2.70 5.54 -13.50%
DPS 13.00 20.00 0.00 12.00 10.00 0.00 0.00 -
NAPS 2.12 2.09 1.85 1.83 1.00 1.53 1.39 7.17%
Adjusted Per Share Value based on latest NOSH - 376,105
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 69.97 74.03 55.46 80.88 76.50 62.55 58.24 3.06%
EPS 2.31 10.04 -11.38 4.05 4.19 2.77 3.57 -6.90%
DPS 13.14 20.18 0.00 12.21 10.22 0.00 0.00 -
NAPS 2.143 2.1083 1.8683 1.8613 1.022 1.5698 0.8952 15.41%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.72 1.30 0.84 1.48 1.07 0.49 0.00 -
P/RPS 2.49 1.77 1.53 1.86 1.43 0.80 0.00 -
P/EPS 75.11 13.07 -7.45 37.19 26.11 18.15 0.00 -
EY 1.33 7.65 -13.42 2.69 3.83 5.51 0.00 -
DY 7.56 15.38 0.00 8.11 9.35 0.00 0.00 -
P/NAPS 0.81 0.62 0.45 0.81 1.07 0.32 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 16/02/06 26/01/05 -
Price 1.76 1.53 0.92 1.42 1.26 0.62 1.99 -
P/RPS 2.54 2.08 1.68 1.79 1.68 1.02 2.20 2.38%
P/EPS 76.86 15.38 -8.16 35.68 30.75 22.96 35.92 13.30%
EY 1.30 6.50 -12.25 2.80 3.25 4.35 2.78 -11.73%
DY 7.39 13.07 0.00 8.45 7.94 0.00 0.00 -
P/NAPS 0.83 0.73 0.50 0.78 1.26 0.41 1.43 -8.54%

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