[CSCSTEL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.99%
YoY- 142.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
Revenue 1,466,857 1,285,803 973,057 1,224,458 314,887 314,887 45.74%
PBT 126,829 94,592 71,483 98,216 42,494 42,481 30.70%
Tax -11,005 -14,420 -4,759 -15,575 -42,482 -42,482 -28.15%
NP 115,824 80,172 66,724 82,641 12 -1 -
-
NP to SH 115,824 80,172 66,724 82,641 34,123 34,110 34.88%
-
Tax Rate 8.68% 15.24% 6.66% 15.86% 99.97% 100.00% -
Total Cost 1,351,033 1,205,631 906,333 1,141,817 314,875 314,888 42.83%
-
Net Worth 738,331 674,032 621,838 577,343 0 501,761 9.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
Div 114,657 75,449 19,009 - - - -
Div Payout % 98.99% 94.11% 28.49% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
Net Worth 738,331 674,032 621,838 577,343 0 501,761 9.91%
NOSH 374,787 376,554 379,169 379,831 380,122 380,122 -0.34%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
NP Margin 7.90% 6.24% 6.86% 6.75% 0.00% 0.00% -
ROE 15.69% 11.89% 10.73% 14.31% 0.00% 6.80% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
RPS 391.38 341.47 256.63 322.37 82.84 82.84 46.24%
EPS 30.90 21.29 17.60 21.76 8.98 8.97 35.36%
DPS 30.50 20.00 5.00 0.00 0.00 0.00 -
NAPS 1.97 1.79 1.64 1.52 0.00 1.32 10.29%
Adjusted Per Share Value based on latest NOSH - 379,831
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
RPS 396.68 347.72 263.14 331.13 85.15 85.15 45.74%
EPS 31.32 21.68 18.04 22.35 9.23 9.22 34.90%
DPS 31.01 20.40 5.14 0.00 0.00 0.00 -
NAPS 1.9967 1.8228 1.6816 1.5613 0.00 1.3569 9.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 1.20 1.57 0.88 1.10 0.00 0.00 -
P/RPS 0.31 0.46 0.34 0.34 0.00 0.00 -
P/EPS 3.88 7.37 5.00 5.06 0.00 0.00 -
EY 25.75 13.56 20.00 19.78 0.00 0.00 -
DY 25.42 12.74 5.68 0.00 0.00 0.00 -
P/NAPS 0.61 0.88 0.54 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 CAGR
Date 14/11/08 07/11/07 16/11/06 16/11/05 - - -
Price 0.89 1.53 1.09 0.89 0.00 0.00 -
P/RPS 0.23 0.45 0.42 0.28 0.00 0.00 -
P/EPS 2.88 7.19 6.19 4.09 0.00 0.00 -
EY 34.72 13.92 16.14 24.45 0.00 0.00 -
DY 34.27 13.07 4.59 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.66 0.59 0.00 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