[CSCSTEL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.86%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Revenue 869,936 1,372,850 1,302,009 1,024,627 1,240,422 530,236 10.22%
PBT 116,561 51,975 93,089 81,356 90,139 58,534 14.49%
Tax -25,409 6,794 -13,434 -9,390 -10,448 -45,328 -10.75%
NP 91,152 58,769 79,655 71,966 79,691 13,206 46.18%
-
NP to SH 91,152 58,769 79,655 71,966 79,691 47,317 13.75%
-
Tax Rate 21.80% -13.07% 14.43% 11.54% 11.59% 77.44% -
Total Cost 778,784 1,314,081 1,222,354 952,661 1,160,731 517,030 8.38%
-
Net Worth 779,622 690,852 688,273 377,924 580,493 331,040 18.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Div 82,067 69,524 82,790 56,801 - - -
Div Payout % 90.03% 118.30% 103.94% 78.93% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Net Worth 779,622 690,852 688,273 377,924 580,493 331,040 18.33%
NOSH 373,025 373,433 376,105 377,924 379,407 238,158 9.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
NP Margin 10.48% 4.28% 6.12% 7.02% 6.42% 2.49% -
ROE 11.69% 8.51% 11.57% 19.04% 13.73% 14.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 233.21 367.63 346.18 271.12 326.94 222.64 0.91%
EPS 24.44 15.74 21.18 19.04 21.00 19.87 4.15%
DPS 22.00 18.50 22.00 15.00 0.00 0.00 -
NAPS 2.09 1.85 1.83 1.00 1.53 1.39 8.34%
Adjusted Per Share Value based on latest NOSH - 377,924
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
RPS 228.93 361.28 342.63 269.64 326.43 139.54 10.21%
EPS 23.99 15.47 20.96 18.94 20.97 12.45 13.76%
DPS 21.60 18.30 21.79 14.95 0.00 0.00 -
NAPS 2.0516 1.818 1.8112 0.9945 1.5276 0.8712 18.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.30 0.84 1.48 1.07 0.49 0.00 -
P/RPS 0.56 0.23 0.43 0.39 0.15 0.00 -
P/EPS 5.32 5.34 6.99 5.62 2.33 0.00 -
EY 18.80 18.74 14.31 17.80 42.87 0.00 -
DY 16.92 22.02 14.86 14.02 0.00 0.00 -
P/NAPS 0.62 0.45 0.81 1.07 0.32 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 CAGR
Date 05/02/10 13/02/09 15/02/08 09/02/07 16/02/06 - -
Price 1.53 0.92 1.42 1.26 0.62 0.00 -
P/RPS 0.66 0.25 0.41 0.46 0.19 0.00 -
P/EPS 6.26 5.85 6.70 6.62 2.95 0.00 -
EY 15.97 17.11 14.91 15.11 33.88 0.00 -
DY 14.38 20.11 15.49 11.90 0.00 0.00 -
P/NAPS 0.73 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