[CSCSTEL] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	1,061,538	978,373	1,203,067	1,317,647	1,150,070	960,164	1,012,355	0.79%
YoY %	8.50%	-18.68%	-8.70%	14.57%	19.78%	-5.16%	-	-
Horiz. %	104.86%	96.64%	118.84%	130.16%	113.60%	94.84%	100.00%	-
PBT	87,530	148,255	32,361	96,262	104,653	30,107	119,147	-5.00%
YoY %	-40.96%	358.13%	-66.38%	-8.02%	247.60%	-74.73%	-	-
Horiz. %	73.46%	124.43%	27.16%	80.79%	87.84%	25.27%	100.00%	-
Tax	-24,916	-32,219	8,113	-15,302	-11,807	-2,066	-52,485	-11.67%
YoY %	22.67%	-497.13%	153.02%	-29.60%	-471.49%	96.06%	-	-
Horiz. %	47.47%	61.39%	-15.46%	29.15%	22.50%	3.94%	100.00%	-
NP	62,614	116,036	40,474	80,960	92,846	28,041	66,662	-1.03%
YoY %	-46.04%	186.69%	-50.01%	-12.80%	231.11%	-57.94%	-	-
Horiz. %	93.93%	174.07%	60.72%	121.45%	139.28%	42.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,614	116,036	40,474	80,960	92,846	28,041	100,773	-7.62%
YoY %	-46.04%	186.69%	-50.01%	-12.80%	231.11%	-72.17%	-	-
Horiz. %	62.13%	115.15%	40.16%	80.34%	92.13%	27.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	21.73%	-25.07%	15.90%	11.28%	6.86%	44.05%	-
YoY %	31.02%	186.68%	-257.67%	40.96%	64.43%	-84.43%	-	-
Horiz. %	64.63%	49.33%	-56.91%	36.10%	25.61%	15.57%	100.00%	-
Total Cost	998,924	862,337	1,162,593	1,236,687	1,057,224	932,123	945,693	0.91%
YoY %	15.84%	-25.83%	-5.99%	16.97%	13.42%	-1.43%	-	-
Horiz. %	105.63%	91.19%	122.94%	130.77%	111.79%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	813,336	809,595	697,766	714,852	660,952	583,595	570,031	6.10%
YoY %	0.46%	16.03%	-2.39%	8.15%	13.26%	2.38%	-	-
Horiz. %	142.68%	142.03%	122.41%	125.41%	115.95%	102.38%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	48,593	74,605	76,987	82,790	56,801	-	-	-
YoY %	-34.87%	-3.09%	-7.01%	45.75%	0.00%	-	-	-
Horiz. %	85.55%	131.34%	135.54%	145.75%	100.00%	-	-	-
Div Payout %	77.61%	64.29%	190.21%	102.26%	61.18%	-	-	-
YoY %	20.72%	-66.20%	86.01%	67.15%	0.00%	-	-	-
Horiz. %	126.86%	105.08%	310.90%	167.15%	100.00%	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	813,336	809,595	697,766	714,852	660,952	583,595	570,031	6.10%
YoY %	0.46%	16.03%	-2.39%	8.15%	13.26%	2.38%	-	-
Horiz. %	142.68%	142.03%	122.41%	125.41%	115.95%	102.38%	100.00%	-
NOSH	373,090	373,085	373,137	376,238	377,687	378,958	380,021	-0.30%
YoY %	0.00%	-0.01%	-0.82%	-0.38%	-0.34%	-0.28%	-	-
Horiz. %	98.18%	98.17%	98.19%	99.00%	99.39%	99.72%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	5.90%	11.86%	3.36%	6.14%	8.07%	2.92%	6.58%	-
YoY %	-50.25%	252.98%	-45.28%	-23.92%	176.37%	-55.62%	-	-
Horiz. %	89.67%	180.24%	51.06%	93.31%	122.64%	44.38%	100.00%	-
ROE	7.70%	14.33%	5.80%	11.33%	14.05%	4.80%	17.68%	-
YoY %	-46.27%	147.07%	-48.81%	-19.36%	192.71%	-72.85%	-	-
Horiz. %	43.55%	81.05%	32.81%	64.08%	79.47%	27.15%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	284.53	262.24	322.42	350.22	304.50	253.37	266.39	1.10%
YoY %	8.50%	-18.67%	-7.94%	15.01%	20.18%	-4.89%	-	-
Horiz. %	106.81%	98.44%	121.03%	131.47%	114.31%	95.11%	100.00%	-
EPS	16.78	31.10	10.85	21.52	24.58	7.40	26.52	-7.34%
YoY %	-46.05%	186.64%	-49.58%	-12.45%	232.16%	-72.10%	-	-
Horiz. %	63.27%	117.27%	40.91%	81.15%	92.68%	27.90%	100.00%	-
DPS	13.00	20.00	20.50	22.00	15.00	0.00	0.00	-
YoY %	-35.00%	-2.44%	-6.82%	46.67%	0.00%	0.00%	-	-
Horiz. %	86.67%	133.33%	136.67%	146.67%	100.00%	-	-	-
NAPS	2.18	2.17	1.87	1.90	1.75	1.54	1.50	6.42%
YoY %	0.46%	16.04%	-1.58%	8.57%	13.64%	2.67%	-	-
Horiz. %	145.33%	144.67%	124.67%	126.67%	116.67%	102.67%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 376,238
RPS	279.35	257.47	316.60	346.75	302.65	252.67	266.41	0.79%
YoY %	8.50%	-18.68%	-8.70%	14.57%	19.78%	-5.16%	-	-
Horiz. %	104.86%	96.64%	118.84%	130.16%	113.60%	94.84%	100.00%	-
EPS	16.48	30.54	10.65	21.31	24.43	7.38	26.52	-7.61%
YoY %	-46.04%	186.76%	-50.02%	-12.77%	231.03%	-72.17%	-	-
Horiz. %	62.14%	115.16%	40.16%	80.35%	92.12%	27.83%	100.00%	-
DPS	12.79	19.63	20.26	21.79	14.95	0.00	0.00	-
YoY %	-34.84%	-3.11%	-7.02%	45.75%	0.00%	0.00%	-	-
Horiz. %	85.55%	131.30%	135.52%	145.75%	100.00%	-	-	-
NAPS	2.1404	2.1305	1.8362	1.8812	1.7393	1.5358	1.5001	6.10%
YoY %	0.46%	16.03%	-2.39%	8.16%	13.25%	2.38%	-	-
Horiz. %	142.68%	142.02%	122.41%	125.40%	115.95%	102.38%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.78	1.75	0.78	1.30	1.26	0.71	1.64	-
P/RPS	0.63	0.67	0.24	0.37	0.41	0.28	0.62	0.26%
YoY %	-5.97%	179.17%	-35.14%	-9.76%	46.43%	-54.84%	-	-
Horiz. %	101.61%	108.06%	38.71%	59.68%	66.13%	45.16%	100.00%	-
P/EPS	10.61	5.63	7.19	6.04	5.13	9.60	6.18	9.42%
YoY %	88.45%	-21.70%	19.04%	17.74%	-46.56%	55.34%	-	-
Horiz. %	171.68%	91.10%	116.34%	97.73%	83.01%	155.34%	100.00%	-
EY	9.43	17.77	13.91	16.55	19.51	10.42	16.17	-8.59%
YoY %	-46.93%	27.75%	-15.95%	-15.17%	87.24%	-35.56%	-	-
Horiz. %	58.32%	109.89%	86.02%	102.35%	120.66%	64.44%	100.00%	-
DY	7.30	11.43	26.28	16.92	11.90	0.00	0.00	-
YoY %	-36.13%	-56.51%	55.32%	42.18%	0.00%	0.00%	-	-
Horiz. %	61.34%	96.05%	220.84%	142.18%	100.00%	-	-	-
P/NAPS	0.82	0.81	0.42	0.68	0.72	0.46	1.09	-4.63%
YoY %	1.23%	92.86%	-38.24%	-5.56%	56.52%	-57.80%	-	-
Horiz. %	75.23%	74.31%	38.53%	62.39%	66.06%	42.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	13/05/11	07/05/10	18/05/09	15/05/08	08/05/07	16/05/06	-	-
Price	1.74	1.85	0.97	1.64	1.48	0.94	0.00	-
P/RPS	0.61	0.71	0.30	0.47	0.49	0.37	0.00	-
YoY %	-14.08%	136.67%	-36.17%	-4.08%	32.43%	0.00%	-	-
Horiz. %	164.86%	191.89%	81.08%	127.03%	132.43%	100.00%	-	-
P/EPS	10.37	5.95	8.94	7.62	6.02	12.70	0.00	-
YoY %	74.29%	-33.45%	17.32%	26.58%	-52.60%	0.00%	-	-
Horiz. %	81.65%	46.85%	70.39%	60.00%	47.40%	100.00%	-	-
EY	9.65	16.81	11.18	13.12	16.61	7.87	0.00	-
YoY %	-42.59%	50.36%	-14.79%	-21.01%	111.05%	0.00%	-	-
Horiz. %	122.62%	213.60%	142.06%	166.71%	211.05%	100.00%	-	-
DY	7.47	10.81	21.13	13.41	10.14	0.00	0.00	-
YoY %	-30.90%	-48.84%	57.57%	32.25%	0.00%	0.00%	-	-
Horiz. %	73.67%	106.61%	208.38%	132.25%	100.00%	-	-	-
P/NAPS	0.80	0.85	0.52	0.86	0.85	0.61	0.00	-
YoY %	-5.88%	63.46%	-39.53%	1.18%	39.34%	0.00%	-	-
Horiz. %	131.15%	139.34%	85.25%	140.98%	139.34%	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

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,242,300

MAXLAND-WB

0.03

+0.025

27,245,500

HIAPTEK

0.44

+0.015

26,508,200

SNS

0.775

+0.02

24,018,100

TCS

0.18

+0.02

22,790,700

NOVAMSC

0.225

+0.01

19,294,100

YGL

0.265

+0.02

18,815,400

More active Stocks

NESTLE

122.90

+1.40

3,700

DLADY

36.50

+0.32

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

CANONE

3.11

+0.11

200

HUMEIND

3.47

+0.12

521,800

YTL

3.54

+0.09

1,609,300

NAIM

1.50

+0.08

1,295,300

DAYANG

2.71

+0.08

944,900

MSM

2.41

+0.08

548,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

5,137,600

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.95

-0.10

10,996,400

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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