[CSCSTEL] QoQ Cumulative Quarter 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- -66.44%
YoY- 435.87%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,034,734 776,011 583,341 281,596 869,936 596,190 334,709 111.77%
PBT 94,775 83,586 81,198 39,144 116,562 73,581 19,975 181.56%
Tax -25,595 -22,966 -18,991 -8,551 -25,408 -19,545 -4,833 202.90%
NP 69,180 60,620 62,207 30,593 91,154 54,036 15,142 174.57%
-
NP to SH 69,180 60,620 62,207 30,593 91,154 54,036 15,142 174.57%
-
Tax Rate 27.01% 27.48% 23.39% 21.84% 21.80% 26.56% 24.20% -
Total Cost 965,554 715,391 521,134 251,003 778,782 542,154 319,567 108.57%
-
Net Worth 791,054 783,879 783,651 809,595 780,146 742,621 701,156 8.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 48,508 - - - 74,655 7,463 7,459 247.22%
Div Payout % 70.12% - - - 81.90% 13.81% 49.26% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 791,054 783,879 783,651 809,595 780,146 742,621 701,156 8.35%
NOSH 373,139 373,275 373,167 373,085 373,276 373,176 372,955 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.69% 7.81% 10.66% 10.86% 10.48% 9.06% 4.52% -
ROE 8.75% 7.73% 7.94% 3.78% 11.68% 7.28% 2.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 277.31 207.89 156.32 75.48 233.05 159.76 89.74 111.71%
EPS 18.54 16.24 16.67 8.20 24.42 14.48 4.06 174.48%
DPS 13.00 0.00 0.00 0.00 20.00 2.00 2.00 247.10%
NAPS 2.12 2.10 2.10 2.17 2.09 1.99 1.88 8.31%
Adjusted Per Share Value based on latest NOSH - 373,085
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 272.30 204.21 153.51 74.10 228.93 156.89 88.08 111.78%
EPS 18.21 15.95 16.37 8.05 23.99 14.22 3.98 174.84%
DPS 12.77 0.00 0.00 0.00 19.65 1.96 1.96 247.64%
NAPS 2.0817 2.0628 2.0622 2.1305 2.053 1.9543 1.8451 8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.72 1.76 1.62 1.75 1.30 1.05 0.99 -
P/RPS 0.62 0.85 1.04 2.32 0.56 0.66 1.10 -31.69%
P/EPS 9.28 10.84 9.72 21.34 5.32 7.25 24.38 -47.38%
EY 10.78 9.23 10.29 4.69 18.78 13.79 4.10 90.16%
DY 7.56 0.00 0.00 0.00 15.38 1.90 2.02 140.47%
P/NAPS 0.81 0.84 0.77 0.81 0.62 0.53 0.53 32.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 -
Price 1.76 1.82 1.78 1.85 1.53 1.33 1.04 -
P/RPS 0.63 0.88 1.14 2.45 0.66 0.83 1.16 -33.35%
P/EPS 9.49 11.21 10.68 22.56 6.27 9.19 25.62 -48.32%
EY 10.53 8.92 9.37 4.43 15.96 10.89 3.90 93.54%
DY 7.39 0.00 0.00 0.00 13.07 1.50 1.92 144.99%
P/NAPS 0.83 0.87 0.85 0.85 0.73 0.67 0.55 31.46%

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