[CSCSTEL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.57%
YoY- 68.42%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Revenue 1,372,850 1,302,009 1,024,627 1,240,422 530,236 26.20%
PBT 51,975 93,089 81,356 90,139 58,534 -2.86%
Tax 6,794 -13,434 -9,390 -10,448 -45,328 -
NP 58,769 79,655 71,966 79,691 13,206 44.08%
-
NP to SH 58,769 79,655 71,966 79,691 47,317 5.44%
-
Tax Rate -13.07% 14.43% 11.54% 11.59% 77.44% -
Total Cost 1,314,081 1,222,354 952,661 1,160,731 517,030 25.63%
-
Net Worth 690,852 688,273 377,924 580,493 331,040 19.71%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Div 69,524 82,790 56,801 - - -
Div Payout % 118.30% 103.94% 78.93% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Net Worth 690,852 688,273 377,924 580,493 331,040 19.71%
NOSH 373,433 376,105 377,924 379,407 238,158 11.63%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
NP Margin 4.28% 6.12% 7.02% 6.42% 2.49% -
ROE 8.51% 11.57% 19.04% 13.73% 14.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 367.63 346.18 271.12 326.94 222.64 13.05%
EPS 15.74 21.18 19.04 21.00 19.87 -5.54%
DPS 18.50 22.00 15.00 0.00 0.00 -
NAPS 1.85 1.83 1.00 1.53 1.39 7.24%
Adjusted Per Share Value based on latest NOSH - 379,407
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 361.28 342.63 269.64 326.43 139.54 26.20%
EPS 15.47 20.96 18.94 20.97 12.45 5.45%
DPS 18.30 21.79 14.95 0.00 0.00 -
NAPS 1.818 1.8112 0.9945 1.5276 0.8712 19.71%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.84 1.48 1.07 0.49 0.00 -
P/RPS 0.23 0.43 0.39 0.15 0.00 -
P/EPS 5.34 6.99 5.62 2.33 0.00 -
EY 18.74 14.31 17.80 42.87 0.00 -
DY 22.02 14.86 14.02 0.00 0.00 -
P/NAPS 0.45 0.81 1.07 0.32 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 13/02/09 15/02/08 09/02/07 16/02/06 - -
Price 0.92 1.42 1.26 0.62 0.00 -
P/RPS 0.25 0.41 0.46 0.19 0.00 -
P/EPS 5.85 6.70 6.62 2.95 0.00 -
EY 17.11 14.91 15.11 33.88 0.00 -
DY 20.11 15.49 11.90 0.00 0.00 -
P/NAPS 0.50 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