[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 68.69%
YoY- 55.11%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 776,011 583,341 281,596 869,936 596,190 334,709 173,159 171.57%
PBT 83,586 81,198 39,144 116,562 73,581 19,975 7,450 400.43%
Tax -22,966 -18,991 -8,551 -25,408 -19,545 -4,833 -1,741 457.41%
NP 60,620 62,207 30,593 91,154 54,036 15,142 5,709 382.40%
-
NP to SH 60,620 62,207 30,593 91,154 54,036 15,142 5,709 382.40%
-
Tax Rate 27.48% 23.39% 21.84% 21.80% 26.56% 24.20% 23.37% -
Total Cost 715,391 521,134 251,003 778,782 542,154 319,567 167,450 163.06%
-
Net Worth 783,879 783,651 809,595 780,146 742,621 701,156 697,766 8.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 74,655 7,463 7,459 7,462 -
Div Payout % - - - 81.90% 13.81% 49.26% 130.72% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 783,879 783,651 809,595 780,146 742,621 701,156 697,766 8.05%
NOSH 373,275 373,167 373,085 373,276 373,176 372,955 373,137 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.81% 10.66% 10.86% 10.48% 9.06% 4.52% 3.30% -
ROE 7.73% 7.94% 3.78% 11.68% 7.28% 2.16% 0.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 207.89 156.32 75.48 233.05 159.76 89.74 46.41 171.48%
EPS 16.24 16.67 8.20 24.42 14.48 4.06 1.53 382.28%
DPS 0.00 0.00 0.00 20.00 2.00 2.00 2.00 -
NAPS 2.10 2.10 2.17 2.09 1.99 1.88 1.87 8.03%
Adjusted Per Share Value based on latest NOSH - 373,025
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.21 153.51 74.10 228.93 156.89 88.08 45.57 171.56%
EPS 15.95 16.37 8.05 23.99 14.22 3.98 1.50 382.86%
DPS 0.00 0.00 0.00 19.65 1.96 1.96 1.96 -
NAPS 2.0628 2.0622 2.1305 2.053 1.9543 1.8451 1.8362 8.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.76 1.62 1.75 1.30 1.05 0.99 0.78 -
P/RPS 0.85 1.04 2.32 0.56 0.66 1.10 1.68 -36.47%
P/EPS 10.84 9.72 21.34 5.32 7.25 24.38 50.98 -64.34%
EY 9.23 10.29 4.69 18.78 13.79 4.10 1.96 180.68%
DY 0.00 0.00 0.00 15.38 1.90 2.02 2.56 -
P/NAPS 0.84 0.77 0.81 0.62 0.53 0.53 0.42 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 -
Price 1.82 1.78 1.85 1.53 1.33 1.04 0.97 -
P/RPS 0.88 1.14 2.45 0.66 0.83 1.16 2.09 -43.79%
P/EPS 11.21 10.68 22.56 6.27 9.19 25.62 63.40 -68.46%
EY 8.92 9.37 4.43 15.96 10.89 3.90 1.58 216.72%
DY 0.00 0.00 0.00 13.07 1.50 1.92 2.06 -
P/NAPS 0.87 0.85 0.85 0.73 0.67 0.55 0.52 40.88%

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