[CSCSTEL] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	1,128,194	1,134,268	1,188,021	1,049,756	801,273	1,466,857	1,285,803	-2.15%
YoY %	-0.54%	-4.52%	13.17%	31.01%	-45.37%	14.08%	-	-
Horiz. %	87.74%	88.21%	92.40%	81.64%	62.32%	114.08%	100.00%	-
PBT	44,504	30,470	49,404	126,565	15,060	126,829	94,592	-11.79%
YoY %	46.06%	-38.32%	-60.97%	740.41%	-88.13%	34.08%	-	-
Horiz. %	47.05%	32.21%	52.23%	133.80%	15.92%	134.08%	100.00%	-
Tax	-10,897	-10,146	-9,231	-28,829	-3,110	-11,005	-14,420	-4.55%
YoY %	-7.40%	-9.91%	67.98%	-826.98%	71.74%	23.68%	-	-
Horiz. %	75.57%	70.36%	64.02%	199.92%	21.57%	76.32%	100.00%	-
NP	33,607	20,324	40,173	97,736	11,950	115,824	80,172	-13.47%
YoY %	65.36%	-49.41%	-58.90%	717.87%	-89.68%	44.47%	-	-
Horiz. %	41.92%	25.35%	50.11%	121.91%	14.91%	144.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,607	20,324	40,173	97,736	11,950	115,824	80,172	-13.47%
YoY %	65.36%	-49.41%	-58.90%	717.87%	-89.68%	44.47%	-	-
Horiz. %	41.92%	25.35%	50.11%	121.91%	14.91%	144.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	33.30%	18.68%	22.78%	20.65%	8.68%	15.24%	-
YoY %	-26.46%	78.27%	-18.00%	10.31%	137.90%	-43.04%	-	-
Horiz. %	160.70%	218.50%	122.57%	149.48%	135.50%	56.96%	100.00%	-
Total Cost	1,094,587	1,113,944	1,147,848	952,020	789,323	1,351,033	1,205,631	-1.59%
YoY %	-1.74%	-2.95%	20.57%	20.61%	-41.58%	12.06%	-	-
Horiz. %	90.79%	92.40%	95.21%	78.96%	65.47%	112.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	773,022	768,067	767,154	792,999	742,774	738,331	674,032	2.30%
YoY %	0.65%	0.12%	-3.26%	6.76%	0.60%	9.54%	-	-
Horiz. %	114.69%	113.95%	113.82%	117.65%	110.20%	109.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	26,057	26,243	48,593	74,605	7,462	114,657	75,449	-16.22%
YoY %	-0.71%	-45.99%	-34.87%	899.80%	-93.49%	51.97%	-	-
Horiz. %	34.54%	34.78%	64.41%	98.88%	9.89%	151.97%	100.00%	-
Div Payout %	77.54%	129.13%	120.96%	76.33%	62.45%	98.99%	94.11%	-
YoY %	-39.95%	6.75%	58.47%	22.23%	-36.91%	5.19%	-	-
Horiz. %	82.39%	137.21%	128.53%	81.11%	66.36%	105.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	773,022	768,067	767,154	792,999	742,774	738,331	674,032	2.30%
YoY %	0.65%	0.12%	-3.26%	6.76%	0.60%	9.54%	-	-
Horiz. %	114.69%	113.95%	113.82%	117.65%	110.20%	109.54%	100.00%	-
NOSH	371,645	372,848	370,606	377,619	373,253	374,787	376,554	-0.21%
YoY %	-0.32%	0.60%	-1.86%	1.17%	-0.41%	-0.47%	-	-
Horiz. %	98.70%	99.02%	98.42%	100.28%	99.12%	99.53%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	2.98%	1.79%	3.38%	9.31%	1.49%	7.90%	6.24%	-
YoY %	66.48%	-47.04%	-63.69%	524.83%	-81.14%	26.60%	-	-
Horiz. %	47.76%	28.69%	54.17%	149.20%	23.88%	126.60%	100.00%	-
ROE	4.35%	2.65%	5.24%	12.32%	1.61%	15.69%	11.89%	-
YoY %	64.15%	-49.43%	-57.47%	665.22%	-89.74%	31.96%	-	-
Horiz. %	36.59%	22.29%	44.07%	103.62%	13.54%	131.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	303.57	304.22	320.56	277.99	214.67	391.38	341.47	-1.93%
YoY %	-0.21%	-5.10%	15.31%	29.50%	-45.15%	14.62%	-	-
Horiz. %	88.90%	89.09%	93.88%	81.41%	62.87%	114.62%	100.00%	-
EPS	9.04	5.45	10.84	25.88	3.20	30.90	21.29	-13.29%
YoY %	65.87%	-49.72%	-58.11%	708.75%	-89.64%	45.14%	-	-
Horiz. %	42.46%	25.60%	50.92%	121.56%	15.03%	145.14%	100.00%	-
DPS	7.00	7.00	13.00	20.00	2.00	30.50	20.00	-16.03%
YoY %	0.00%	-46.15%	-35.00%	900.00%	-93.44%	52.50%	-	-
Horiz. %	35.00%	35.00%	65.00%	100.00%	10.00%	152.50%	100.00%	-
NAPS	2.08	2.06	2.07	2.10	1.99	1.97	1.79	2.53%
YoY %	0.97%	-0.48%	-1.43%	5.53%	1.02%	10.06%	-	-
Horiz. %	116.20%	115.08%	115.64%	117.32%	111.17%	110.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 377,619
RPS	296.89	298.49	312.64	276.25	210.86	386.02	338.37	-2.15%
YoY %	-0.54%	-4.53%	13.17%	31.01%	-45.38%	14.08%	-	-
Horiz. %	87.74%	88.21%	92.40%	81.64%	62.32%	114.08%	100.00%	-
EPS	8.84	5.35	10.57	25.72	3.14	30.48	21.10	-13.48%
YoY %	65.23%	-49.39%	-58.90%	719.11%	-89.70%	44.45%	-	-
Horiz. %	41.90%	25.36%	50.09%	121.90%	14.88%	144.45%	100.00%	-
DPS	6.86	6.91	12.79	19.63	1.96	30.17	19.86	-16.22%
YoY %	-0.72%	-45.97%	-34.84%	901.53%	-93.50%	51.91%	-	-
Horiz. %	34.54%	34.79%	64.40%	98.84%	9.87%	151.91%	100.00%	-
NAPS	2.0343	2.0212	2.0188	2.0868	1.9547	1.943	1.7738	2.30%
YoY %	0.65%	0.12%	-3.26%	6.76%	0.60%	9.54%	-	-
Horiz. %	114.69%	113.95%	113.81%	117.65%	110.20%	109.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.28	1.18	1.24	1.76	1.05	1.20	1.57	-
P/RPS	0.42	0.39	0.39	0.63	0.49	0.31	0.46	-1.50%
YoY %	7.69%	0.00%	-38.10%	28.57%	58.06%	-32.61%	-	-
Horiz. %	91.30%	84.78%	84.78%	136.96%	106.52%	67.39%	100.00%	-
P/EPS	14.15	21.65	11.44	6.80	32.80	3.88	7.37	11.47%
YoY %	-34.64%	89.25%	68.24%	-79.27%	745.36%	-47.35%	-	-
Horiz. %	191.99%	293.76%	155.22%	92.27%	445.05%	52.65%	100.00%	-
EY	7.06	4.62	8.74	14.71	3.05	25.75	13.56	-10.29%
YoY %	52.81%	-47.14%	-40.58%	382.30%	-88.16%	89.90%	-	-
Horiz. %	52.06%	34.07%	64.45%	108.48%	22.49%	189.90%	100.00%	-
DY	5.47	5.93	10.48	11.36	1.90	25.42	12.74	-13.13%
YoY %	-7.76%	-43.42%	-7.75%	497.89%	-92.53%	99.53%	-	-
Horiz. %	42.94%	46.55%	82.26%	89.17%	14.91%	199.53%	100.00%	-
P/NAPS	0.62	0.57	0.60	0.84	0.53	0.61	0.88	-5.66%
YoY %	8.77%	-5.00%	-28.57%	58.49%	-13.11%	-30.68%	-	-
Horiz. %	70.45%	64.77%	68.18%	95.45%	60.23%	69.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	08/11/13	09/11/12	04/11/11	12/11/10	13/11/09	14/11/08	07/11/07	-
Price	1.36	1.23	1.38	1.82	1.33	0.89	1.53	-
P/RPS	0.45	0.40	0.43	0.65	0.62	0.23	0.45	0.00%
YoY %	12.50%	-6.98%	-33.85%	4.84%	169.57%	-48.89%	-	-
Horiz. %	100.00%	88.89%	95.56%	144.44%	137.78%	51.11%	100.00%	-
P/EPS	15.04	22.56	12.73	7.03	41.54	2.88	7.19	13.07%
YoY %	-33.33%	77.22%	81.08%	-83.08%	1,342.36%	-59.94%	-	-
Horiz. %	209.18%	313.77%	177.05%	97.77%	577.75%	40.06%	100.00%	-
EY	6.65	4.43	7.85	14.22	2.41	34.72	13.92	-11.57%
YoY %	50.11%	-43.57%	-44.80%	490.04%	-93.06%	149.43%	-	-
Horiz. %	47.77%	31.82%	56.39%	102.16%	17.31%	249.43%	100.00%	-
DY	5.15	5.69	9.42	10.99	1.50	34.27	13.07	-14.36%
YoY %	-9.49%	-39.60%	-14.29%	632.67%	-95.62%	162.20%	-	-
Horiz. %	39.40%	43.53%	72.07%	84.09%	11.48%	262.20%	100.00%	-
P/NAPS	0.65	0.60	0.67	0.87	0.67	0.45	0.85	-4.36%
YoY %	8.33%	-10.45%	-22.99%	29.85%	48.89%	-47.06%	-	-
Horiz. %	76.47%	70.59%	78.82%	102.35%	78.82%	52.94%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

993

HLIND

HONG LEONG INDUSTRIES BHD

914

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

414

JCY

JCY INTERNATIONAL BERHAD

406

GENTING

GENTING BHD

379

UCHITEC

UCHI TECHNOLOGIES BHD

347

GENM

GENTING MALAYSIA BERHAD

297

MAYBANK

MALAYAN BANKING BHD

286

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More