[CSCSTEL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 662.78%
YoY- 55.1%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,126,992 1,206,148 1,034,734 869,936 1,372,850 1,302,009 1,024,627 1.59%
PBT 37,512 38,564 94,774 116,561 51,975 93,089 81,356 -12.09%
Tax -9,505 -9,013 -25,594 -25,409 6,794 -13,434 -9,390 0.20%
NP 28,007 29,551 69,180 91,152 58,769 79,655 71,966 -14.54%
-
NP to SH 28,007 29,551 69,180 91,152 58,769 79,655 71,966 -14.54%
-
Tax Rate 25.34% 23.37% 27.01% 21.80% -13.07% 14.43% 11.54% -
Total Cost 1,098,985 1,176,597 965,554 778,784 1,314,081 1,222,354 952,661 2.40%
-
Net Worth 770,560 776,061 792,454 779,622 690,852 688,273 377,924 12.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,057 26,243 48,593 82,067 69,524 82,790 56,801 -12.16%
Div Payout % 93.04% 88.81% 70.24% 90.03% 118.30% 103.94% 78.93% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 770,560 776,061 792,454 779,622 690,852 688,273 377,924 12.59%
NOSH 372,251 374,909 373,799 373,025 373,433 376,105 377,924 -0.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.49% 2.45% 6.69% 10.48% 4.28% 6.12% 7.02% -
ROE 3.63% 3.81% 8.73% 11.69% 8.51% 11.57% 19.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 302.75 321.72 276.82 233.21 367.63 346.18 271.12 1.85%
EPS 7.52 7.88 18.51 24.44 15.74 21.18 19.04 -14.33%
DPS 7.00 7.00 13.00 22.00 18.50 22.00 15.00 -11.91%
NAPS 2.07 2.07 2.12 2.09 1.85 1.83 1.00 12.87%
Adjusted Per Share Value based on latest NOSH - 373,025
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 296.58 317.41 272.30 228.93 361.28 342.63 269.64 1.59%
EPS 7.37 7.78 18.21 23.99 15.47 20.96 18.94 -14.54%
DPS 6.86 6.91 12.79 21.60 18.30 21.79 14.95 -12.16%
NAPS 2.0278 2.0423 2.0854 2.0516 1.818 1.8112 0.9945 12.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.19 1.33 1.72 1.30 0.84 1.48 1.07 -
P/RPS 0.39 0.41 0.62 0.56 0.23 0.43 0.39 0.00%
P/EPS 15.82 16.87 9.29 5.32 5.34 6.99 5.62 18.80%
EY 6.32 5.93 10.76 18.80 18.74 14.31 17.80 -15.83%
DY 5.88 5.26 7.56 16.92 22.02 14.86 14.02 -13.47%
P/NAPS 0.57 0.64 0.81 0.62 0.45 0.81 1.07 -9.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 -
Price 1.19 1.43 1.76 1.53 0.92 1.42 1.26 -
P/RPS 0.39 0.44 0.64 0.66 0.25 0.41 0.46 -2.71%
P/EPS 15.82 18.14 9.51 6.26 5.85 6.70 6.62 15.61%
EY 6.32 5.51 10.52 15.97 17.11 14.91 15.11 -13.50%
DY 5.88 4.90 7.39 14.38 20.11 15.49 11.90 -11.07%
P/NAPS 0.57 0.69 0.83 0.73 0.50 0.78 1.26 -12.37%

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