[CSCSTEL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3053.03%
YoY- -89.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,134,268 1,188,021 1,049,756 801,273 1,466,857 1,285,803 973,057 2.58%
PBT 30,470 49,404 126,565 15,060 126,829 94,592 71,483 -13.23%
Tax -10,146 -9,231 -28,829 -3,110 -11,005 -14,420 -4,759 13.43%
NP 20,324 40,173 97,736 11,950 115,824 80,172 66,724 -17.95%
-
NP to SH 20,324 40,173 97,736 11,950 115,824 80,172 66,724 -17.95%
-
Tax Rate 33.30% 18.68% 22.78% 20.65% 8.68% 15.24% 6.66% -
Total Cost 1,113,944 1,147,848 952,020 789,323 1,351,033 1,205,631 906,333 3.49%
-
Net Worth 768,067 767,154 792,999 742,774 738,331 674,032 621,838 3.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 26,243 48,593 74,605 7,462 114,657 75,449 19,009 5.51%
Div Payout % 129.13% 120.96% 76.33% 62.45% 98.99% 94.11% 28.49% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 768,067 767,154 792,999 742,774 738,331 674,032 621,838 3.57%
NOSH 372,848 370,606 377,619 373,253 374,787 376,554 379,169 -0.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.79% 3.38% 9.31% 1.49% 7.90% 6.24% 6.86% -
ROE 2.65% 5.24% 12.32% 1.61% 15.69% 11.89% 10.73% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 304.22 320.56 277.99 214.67 391.38 341.47 256.63 2.87%
EPS 5.45 10.84 25.88 3.20 30.90 21.29 17.60 -17.73%
DPS 7.00 13.00 20.00 2.00 30.50 20.00 5.00 5.76%
NAPS 2.06 2.07 2.10 1.99 1.97 1.79 1.64 3.86%
Adjusted Per Share Value based on latest NOSH - 373,253
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 298.49 312.64 276.25 210.86 386.02 338.37 256.07 2.58%
EPS 5.35 10.57 25.72 3.14 30.48 21.10 17.56 -17.95%
DPS 6.91 12.79 19.63 1.96 30.17 19.86 5.00 5.53%
NAPS 2.0212 2.0188 2.0868 1.9547 1.943 1.7738 1.6364 3.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.24 1.76 1.05 1.20 1.57 0.88 -
P/RPS 0.39 0.39 0.63 0.49 0.31 0.46 0.34 2.31%
P/EPS 21.65 11.44 6.80 32.80 3.88 7.37 5.00 27.63%
EY 4.62 8.74 14.71 3.05 25.75 13.56 20.00 -21.65%
DY 5.93 10.48 11.36 1.90 25.42 12.74 5.68 0.71%
P/NAPS 0.57 0.60 0.84 0.53 0.61 0.88 0.54 0.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 16/11/06 -
Price 1.23 1.38 1.82 1.33 0.89 1.53 1.09 -
P/RPS 0.40 0.43 0.65 0.62 0.23 0.45 0.42 -0.80%
P/EPS 22.56 12.73 7.03 41.54 2.88 7.19 6.19 24.02%
EY 4.43 7.85 14.22 2.41 34.72 13.92 16.14 -19.36%
DY 5.69 9.42 10.99 1.50 34.27 13.07 4.59 3.64%
P/NAPS 0.60 0.67 0.87 0.67 0.45 0.85 0.66 -1.57%

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