[CSCSTEL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 27.3%
YoY- 186.69%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,196,841 1,139,941 1,061,538 978,373 1,203,067 1,317,647 1,150,070 0.66%
PBT 52,830 14,415 87,530 148,255 32,361 96,262 104,653 -10.75%
Tax -12,851 -3,338 -24,916 -32,219 8,113 -15,302 -11,807 1.42%
NP 39,979 11,077 62,614 116,036 40,474 80,960 92,846 -13.09%
-
NP to SH 39,979 11,077 62,614 116,036 40,474 80,960 92,846 -13.09%
-
Tax Rate 24.33% 23.16% 28.47% 21.73% -25.07% 15.90% 11.28% -
Total Cost 1,156,862 1,128,864 998,924 862,337 1,162,593 1,236,687 1,057,224 1.51%
-
Net Worth 788,810 775,183 813,336 809,595 697,766 714,852 660,952 2.98%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 26,057 26,243 48,593 74,605 76,987 82,790 56,801 -12.16%
Div Payout % 65.18% 236.92% 77.61% 64.29% 190.21% 102.26% 61.18% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 788,810 775,183 813,336 809,595 697,766 714,852 660,952 2.98%
NOSH 372,080 372,684 373,090 373,085 373,137 376,238 377,687 -0.24%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.34% 0.97% 5.90% 11.86% 3.36% 6.14% 8.07% -
ROE 5.07% 1.43% 7.70% 14.33% 5.80% 11.33% 14.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 321.66 305.87 284.53 262.24 322.42 350.22 304.50 0.91%
EPS 10.74 2.97 16.78 31.10 10.85 21.52 24.58 -12.87%
DPS 7.00 7.00 13.00 20.00 20.50 22.00 15.00 -11.91%
NAPS 2.12 2.08 2.18 2.17 1.87 1.90 1.75 3.24%
Adjusted Per Share Value based on latest NOSH - 373,085
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 323.66 308.27 287.07 264.58 325.34 356.33 311.01 0.66%
EPS 10.81 3.00 16.93 31.38 10.95 21.89 25.11 -13.09%
DPS 7.05 7.10 13.14 20.18 20.82 22.39 15.36 -12.16%
NAPS 2.1332 2.0963 2.1995 2.1894 1.887 1.9332 1.7874 2.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.21 1.40 1.78 1.75 0.78 1.30 1.26 -
P/RPS 0.38 0.46 0.63 0.67 0.24 0.37 0.41 -1.25%
P/EPS 11.26 47.10 10.61 5.63 7.19 6.04 5.13 13.98%
EY 8.88 2.12 9.43 17.77 13.91 16.55 19.51 -12.28%
DY 5.79 5.00 7.30 11.43 26.28 16.92 11.90 -11.30%
P/NAPS 0.57 0.67 0.82 0.81 0.42 0.68 0.72 -3.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 11/05/12 13/05/11 07/05/10 18/05/09 15/05/08 08/05/07 -
Price 1.33 1.37 1.74 1.85 0.97 1.64 1.48 -
P/RPS 0.41 0.45 0.61 0.71 0.30 0.47 0.49 -2.92%
P/EPS 12.38 46.09 10.37 5.95 8.94 7.62 6.02 12.75%
EY 8.08 2.17 9.65 16.81 11.18 13.12 16.61 -11.30%
DY 5.26 5.11 7.47 10.81 21.13 13.41 10.14 -10.35%
P/NAPS 0.63 0.66 0.80 0.85 0.52 0.86 0.85 -4.86%

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