[CSCSTEL] YoY TTM Result on 30-Nov-2004 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- 38.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Revenue 1,302,009 1,024,627 1,240,422 530,236 33.80%
PBT 93,089 81,356 90,139 58,534 16.22%
Tax -13,434 -9,390 -10,448 -45,328 -32.57%
NP 79,655 71,966 79,691 13,206 79.05%
-
NP to SH 79,655 71,966 79,691 47,317 18.39%
-
Tax Rate 14.43% 11.54% 11.59% 77.44% -
Total Cost 1,222,354 952,661 1,160,731 517,030 32.16%
-
Net Worth 688,273 377,924 580,493 331,040 26.77%
Dividend
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Div 82,790 56,801 - - -
Div Payout % 103.94% 78.93% - - -
Equity
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Net Worth 688,273 377,924 580,493 331,040 26.77%
NOSH 376,105 377,924 379,407 238,158 15.96%
Ratio Analysis
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
NP Margin 6.12% 7.02% 6.42% 2.49% -
ROE 11.57% 19.04% 13.73% 14.29% -
Per Share
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 346.18 271.12 326.94 222.64 15.38%
EPS 21.18 19.04 21.00 19.87 2.09%
DPS 22.00 15.00 0.00 0.00 -
NAPS 1.83 1.00 1.53 1.39 9.32%
Adjusted Per Share Value based on latest NOSH - 238,158
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 342.63 269.64 326.43 139.54 33.80%
EPS 20.96 18.94 20.97 12.45 18.39%
DPS 21.79 14.95 0.00 0.00 -
NAPS 1.8112 0.9945 1.5276 0.8712 26.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 1.48 1.07 0.49 0.00 -
P/RPS 0.43 0.39 0.15 0.00 -
P/EPS 6.99 5.62 2.33 0.00 -
EY 14.31 17.80 42.87 0.00 -
DY 14.86 14.02 0.00 0.00 -
P/NAPS 0.81 1.07 0.32 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 15/02/08 09/02/07 16/02/06 - -
Price 1.42 1.26 0.62 0.00 -
P/RPS 0.41 0.46 0.19 0.00 -
P/EPS 6.70 6.62 2.95 0.00 -
EY 14.91 15.11 33.88 0.00 -
DY 15.49 11.90 0.00 0.00 -
P/NAPS 0.78 1.26 0.41 0.00 -

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