[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -41.73%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 596,190 334,709 173,159 1,372,850 1,167,768 778,594 342,942 44.53%
PBT 73,581 19,975 7,450 51,974 110,495 82,017 27,064 94.67%
Tax -19,545 -4,833 -1,741 6,794 -9,640 -8,484 -3,060 243.86%
NP 54,036 15,142 5,709 58,768 100,855 73,533 24,004 71.67%
-
NP to SH 54,036 15,142 5,709 58,768 100,855 73,533 24,004 71.67%
-
Tax Rate 26.56% 24.20% 23.37% -13.07% 8.72% 10.34% 11.31% -
Total Cost 542,154 319,567 167,450 1,314,082 1,066,913 705,061 318,938 42.38%
-
Net Worth 742,621 701,156 697,766 694,257 740,530 730,435 714,852 2.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,463 7,459 7,462 24,392 69,542 45,181 - -
Div Payout % 13.81% 49.26% 130.72% 41.51% 68.95% 61.44% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 742,621 701,156 697,766 694,257 740,530 730,435 714,852 2.57%
NOSH 373,176 372,955 373,137 375,274 375,903 376,513 376,238 -0.54%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.06% 4.52% 3.30% 4.28% 8.64% 9.44% 7.00% -
ROE 7.28% 2.16% 0.82% 8.46% 13.62% 10.07% 3.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 159.76 89.74 46.41 365.83 310.66 206.79 91.15 45.32%
EPS 14.48 4.06 1.53 15.66 26.83 19.53 6.38 72.61%
DPS 2.00 2.00 2.00 6.50 18.50 12.00 0.00 -
NAPS 1.99 1.88 1.87 1.85 1.97 1.94 1.90 3.13%
Adjusted Per Share Value based on latest NOSH - 373,433
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 156.89 88.08 45.57 361.28 307.31 204.89 90.25 44.52%
EPS 14.22 3.98 1.50 15.47 26.54 19.35 6.32 71.62%
DPS 1.96 1.96 1.96 6.42 18.30 11.89 0.00 -
NAPS 1.9543 1.8451 1.8362 1.827 1.9488 1.9222 1.8812 2.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.99 0.78 0.84 1.20 1.29 1.30 -
P/RPS 0.66 1.10 1.68 0.23 0.39 0.62 1.43 -40.24%
P/EPS 7.25 24.38 50.98 5.36 4.47 6.61 20.38 -49.76%
EY 13.79 4.10 1.96 18.64 22.36 15.14 4.91 98.93%
DY 1.90 2.02 2.56 7.74 15.42 9.30 0.00 -
P/NAPS 0.53 0.53 0.42 0.45 0.61 0.66 0.68 -15.29%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 15/05/08 -
Price 1.33 1.04 0.97 0.92 0.89 1.36 1.64 -
P/RPS 0.83 1.16 2.09 0.25 0.29 0.66 1.80 -40.28%
P/EPS 9.19 25.62 63.40 5.87 3.32 6.96 25.71 -49.60%
EY 10.89 3.90 1.58 17.02 30.15 14.36 3.89 98.50%
DY 1.50 1.92 2.06 7.07 20.79 8.82 0.00 -
P/NAPS 0.67 0.55 0.52 0.50 0.45 0.70 0.86 -15.31%

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