[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.6%
YoY- 86.29%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,371,768 1,302,009 1,337,226 1,400,650 1,309,216 1,024,627 988,992 24.34%
PBT 108,256 93,089 102,341 106,690 95,564 81,356 84,693 17.76%
Tax -12,240 -13,434 -16,093 -15,350 -4,768 -9,390 -9,386 19.34%
NP 96,016 79,655 86,248 91,340 90,796 71,966 75,306 17.56%
-
NP to SH 96,016 79,655 86,248 91,340 90,796 71,966 75,306 17.56%
-
Tax Rate 11.31% 14.43% 15.72% 14.39% 4.99% 11.54% 11.08% -
Total Cost 1,275,752 1,222,354 1,250,978 1,309,310 1,218,420 952,661 913,685 24.89%
-
Net Worth 714,852 689,213 674,361 655,658 660,952 641,230 622,913 9.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 45,194 50,231 75,363 - 37,942 25,321 -
Div Payout % - 56.74% 58.24% 82.51% - 52.72% 33.62% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 714,852 689,213 674,361 655,658 660,952 641,230 622,913 9.60%
NOSH 376,238 376,619 376,738 376,815 377,687 379,426 379,825 -0.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.00% 6.12% 6.45% 6.52% 6.94% 7.02% 7.61% -
ROE 13.43% 11.56% 12.79% 13.93% 13.74% 11.22% 12.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 364.60 345.71 354.95 371.71 346.64 270.05 260.38 25.13%
EPS 25.52 21.15 22.89 24.24 24.04 18.97 19.83 18.29%
DPS 0.00 12.00 13.33 20.00 0.00 10.00 6.67 -
NAPS 1.90 1.83 1.79 1.74 1.75 1.69 1.64 10.29%
Adjusted Per Share Value based on latest NOSH - 376,573
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 360.99 342.63 351.90 368.59 344.53 269.64 260.26 24.34%
EPS 25.27 20.96 22.70 24.04 23.89 18.94 19.82 17.56%
DPS 0.00 11.89 13.22 19.83 0.00 9.98 6.66 -
NAPS 1.8812 1.8137 1.7746 1.7254 1.7393 1.6874 1.6392 9.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.48 1.57 1.55 1.26 1.07 0.88 -
P/RPS 0.36 0.43 0.44 0.42 0.36 0.40 0.34 3.88%
P/EPS 5.09 7.00 6.86 6.39 5.24 5.64 4.44 9.52%
EY 19.63 14.29 14.58 15.64 19.08 17.73 22.53 -8.76%
DY 0.00 8.11 8.49 12.90 0.00 9.35 7.58 -
P/NAPS 0.68 0.81 0.88 0.89 0.72 0.63 0.54 16.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 -
Price 1.64 1.42 1.53 1.48 1.48 1.26 1.09 -
P/RPS 0.45 0.41 0.43 0.40 0.43 0.47 0.42 4.70%
P/EPS 6.43 6.71 6.68 6.11 6.16 6.64 5.50 10.96%
EY 15.56 14.89 14.96 16.38 16.24 15.05 18.19 -9.87%
DY 0.00 8.45 8.71 13.51 0.00 7.94 6.12 -
P/NAPS 0.86 0.78 0.85 0.85 0.85 0.75 0.66 19.27%

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