[CSCSTEL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.11%
YoY- 36368.34%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,177,345 1,148,268 1,060,081 1,118,568 928,965 1,380,278 1,274,050 -1.30%
PBT 48,685 20,508 53,770 177,782 -10,067 121,762 108,498 -12.49%
Tax -11,862 -5,113 -16,406 -39,567 10,446 -14,244 -15,378 -4.23%
NP 36,823 15,395 37,364 138,215 379 107,518 93,120 -14.31%
-
NP to SH 36,823 15,395 37,364 138,215 379 107,518 93,120 -14.31%
-
Tax Rate 24.36% 24.93% 30.51% 22.26% - 11.70% 14.17% -
Total Cost 1,140,522 1,132,873 1,022,717 980,353 928,586 1,272,760 1,180,930 -0.57%
-
Net Worth 774,851 761,861 774,788 783,793 701,024 730,138 655,238 2.83%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 26,057 26,243 48,593 74,605 31,823 90,295 75,449 -16.22%
Div Payout % 70.76% 170.47% 130.06% 53.98% 8,396.81% 83.98% 81.02% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 774,851 761,861 774,788 783,793 701,024 730,138 655,238 2.83%
NOSH 372,524 373,461 374,294 373,234 372,885 376,360 376,573 -0.17%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.13% 1.34% 3.52% 12.36% 0.04% 7.79% 7.31% -
ROE 4.75% 2.02% 4.82% 17.63% 0.05% 14.73% 14.21% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 316.04 307.47 283.22 299.70 249.13 366.74 338.33 -1.12%
EPS 9.88 4.12 9.98 37.03 0.10 28.57 24.73 -14.16%
DPS 7.00 7.00 13.00 20.00 8.50 24.00 20.00 -16.03%
NAPS 2.08 2.04 2.07 2.10 1.88 1.94 1.74 3.01%
Adjusted Per Share Value based on latest NOSH - 373,234
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 318.39 310.52 286.68 302.49 251.22 373.27 344.54 -1.30%
EPS 9.96 4.16 10.10 37.38 0.10 29.08 25.18 -14.31%
DPS 7.05 7.10 13.14 20.18 8.61 24.42 20.40 -16.21%
NAPS 2.0954 2.0603 2.0952 2.1196 1.8958 1.9745 1.7719 2.83%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.28 1.26 1.63 1.62 0.99 1.29 1.55 -
P/RPS 0.41 0.41 0.58 0.54 0.40 0.35 0.46 -1.89%
P/EPS 12.95 30.57 16.33 4.37 974.03 4.52 6.27 12.83%
EY 7.72 3.27 6.12 22.86 0.10 22.15 15.95 -11.38%
DY 5.47 5.56 7.98 12.35 8.59 18.60 12.90 -13.31%
P/NAPS 0.62 0.62 0.79 0.77 0.53 0.66 0.89 -5.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 02/08/13 17/08/12 12/08/11 09/08/10 17/08/09 15/08/08 15/08/07 -
Price 1.30 1.20 1.53 1.78 1.04 1.36 1.48 -
P/RPS 0.41 0.39 0.54 0.59 0.42 0.37 0.44 -1.16%
P/EPS 13.15 29.11 15.33 4.81 1,023.22 4.76 5.99 13.98%
EY 7.60 3.44 6.52 20.80 0.10 21.01 16.71 -12.29%
DY 5.38 5.83 8.50 11.24 8.17 17.65 13.51 -14.21%
P/NAPS 0.63 0.59 0.74 0.85 0.55 0.70 0.85 -4.86%

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