[CSCSTEL] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -29.22%
YoY- -24.1%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,141,728 1,126,992 1,206,148 1,034,734 869,936 1,372,850 1,302,009 -2.16%
PBT 38,433 37,512 38,564 94,774 116,561 51,975 93,089 -13.69%
Tax -9,383 -9,505 -9,013 -25,594 -25,409 6,794 -13,434 -5.80%
NP 29,050 28,007 29,551 69,180 91,152 58,769 79,655 -15.46%
-
NP to SH 29,050 28,007 29,551 69,180 91,152 58,769 79,655 -15.46%
-
Tax Rate 24.41% 25.34% 23.37% 27.01% 21.80% -13.07% 14.43% -
Total Cost 1,112,678 1,098,985 1,176,597 965,554 778,784 1,314,081 1,222,354 -1.55%
-
Net Worth 766,813 770,560 776,061 792,454 779,622 690,852 688,273 1.81%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 25,682 26,057 26,243 48,593 82,067 69,524 82,790 -17.70%
Div Payout % 88.41% 93.04% 88.81% 70.24% 90.03% 118.30% 103.94% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 766,813 770,560 776,061 792,454 779,622 690,852 688,273 1.81%
NOSH 366,896 372,251 374,909 373,799 373,025 373,433 376,105 -0.41%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.54% 2.49% 2.45% 6.69% 10.48% 4.28% 6.12% -
ROE 3.79% 3.63% 3.81% 8.73% 11.69% 8.51% 11.57% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 311.19 302.75 321.72 276.82 233.21 367.63 346.18 -1.75%
EPS 7.92 7.52 7.88 18.51 24.44 15.74 21.18 -15.10%
DPS 7.00 7.00 7.00 13.00 22.00 18.50 22.00 -17.36%
NAPS 2.09 2.07 2.07 2.12 2.09 1.85 1.83 2.23%
Adjusted Per Share Value based on latest NOSH - 373,799
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 300.45 296.58 317.41 272.30 228.93 361.28 342.63 -2.16%
EPS 7.64 7.37 7.78 18.21 23.99 15.47 20.96 -15.46%
DPS 6.76 6.86 6.91 12.79 21.60 18.30 21.79 -17.70%
NAPS 2.0179 2.0278 2.0423 2.0854 2.0516 1.818 1.8112 1.81%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.24 1.19 1.33 1.72 1.30 0.84 1.48 -
P/RPS 0.40 0.39 0.41 0.62 0.56 0.23 0.43 -1.19%
P/EPS 15.66 15.82 16.87 9.29 5.32 5.34 6.99 14.37%
EY 6.39 6.32 5.93 10.76 18.80 18.74 14.31 -12.56%
DY 5.65 5.88 5.26 7.56 16.92 22.02 14.86 -14.87%
P/NAPS 0.59 0.57 0.64 0.81 0.62 0.45 0.81 -5.14%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 -
Price 1.30 1.19 1.43 1.76 1.53 0.92 1.42 -
P/RPS 0.42 0.39 0.44 0.64 0.66 0.25 0.41 0.40%
P/EPS 16.42 15.82 18.14 9.51 6.26 5.85 6.70 16.09%
EY 6.09 6.32 5.51 10.52 15.97 17.11 14.91 -13.85%
DY 5.38 5.88 4.90 7.39 14.38 20.11 15.49 -16.14%
P/NAPS 0.62 0.57 0.69 0.83 0.73 0.50 0.78 -3.75%

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