[CSCSTEL] YoY TTM 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- -99.06%
YoY- -99.65%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,148,268 1,060,081 1,118,568 928,965 1,380,278 1,274,050 913,027 3.89%
PBT 20,508 53,770 177,782 -10,067 121,762 108,498 24,504 -2.92%
Tax -5,113 -16,406 -39,567 10,446 -14,244 -15,378 -987 31.50%
NP 15,395 37,364 138,215 379 107,518 93,120 23,517 -6.81%
-
NP to SH 15,395 37,364 138,215 379 107,518 93,120 23,517 -6.81%
-
Tax Rate 24.93% 30.51% 22.26% - 11.70% 14.17% 4.03% -
Total Cost 1,132,873 1,022,717 980,353 928,586 1,272,760 1,180,930 889,510 4.10%
-
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 26,243 48,593 74,605 31,823 90,295 75,449 19,009 5.51%
Div Payout % 170.47% 130.06% 53.98% 8,396.81% 83.98% 81.02% 80.83% -
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 1.34% 3.52% 12.36% 0.04% 7.79% 7.31% 2.58% -
ROE 2.02% 4.82% 17.63% 0.05% 14.73% 14.21% 3.97% -
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 307.47 283.22 299.70 249.13 366.74 338.33 240.15 4.20%
EPS 4.12 9.98 37.03 0.10 28.57 24.73 6.19 -6.55%
DPS 7.00 13.00 20.00 8.50 24.00 20.00 5.00 5.76%
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 310.52 286.68 302.49 251.22 373.27 344.54 246.91 3.89%
EPS 4.16 10.10 37.38 0.10 29.08 25.18 6.36 -6.82%
DPS 7.10 13.14 20.18 8.61 24.42 20.40 5.14 5.52%
NAPS 2.0603 2.0952 2.1196 1.8958 1.9745 1.7719 1.6039 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 0.41 0.58 0.54 0.40 0.35 0.46 0.35 2.66%
P/EPS 30.57 16.33 4.37 974.03 4.52 6.27 13.74 14.24%
EY 3.27 6.12 22.86 0.10 22.15 15.95 7.28 -12.47%
DY 5.56 7.98 12.35 8.59 18.60 12.90 5.88 -0.92%
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 0.39 0.54 0.59 0.42 0.37 0.44 0.37 0.88%
P/EPS 29.11 15.33 4.81 1,023.22 4.76 5.99 14.23 12.65%
EY 3.44 6.52 20.80 0.10 21.01 16.71 7.03 -11.22%
DY 5.83 8.50 11.24 8.17 17.65 13.51 5.68 0.43%
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