[CSCSTEL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 113.57%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 273,745 261,482 161,550 173,159 205,082 389,174 435,652 -26.57%
PBT 42,980 53,605 12,526 7,450 -58,521 28,478 54,954 -15.07%
Tax -5,864 -14,712 -3,092 -1,741 16,435 -1,156 -5,425 5.30%
NP 37,116 38,893 9,434 5,709 -42,086 27,322 49,529 -17.45%
-
NP to SH 37,116 38,893 9,434 5,709 -42,086 27,322 49,529 -17.45%
-
Tax Rate 13.64% 27.45% 24.68% 23.37% - 4.06% 9.87% -
Total Cost 236,629 222,589 152,116 167,450 247,168 361,852 386,123 -27.78%
-
Net Worth 779,622 742,774 701,024 697,766 690,852 738,331 730,138 4.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 74,605 - - 7,462 - 24,361 45,163 39.61%
Div Payout % 201.01% - - 130.72% - 89.16% 91.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 779,622 742,774 701,024 697,766 690,852 738,331 730,138 4.45%
NOSH 373,025 373,253 372,885 373,137 373,433 374,787 376,360 -0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.56% 14.87% 5.84% 3.30% -20.52% 7.02% 11.37% -
ROE 4.76% 5.24% 1.35% 0.82% -6.09% 3.70% 6.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.39 70.05 43.32 46.41 54.92 103.84 115.75 -26.13%
EPS 9.95 10.42 2.53 1.53 -11.27 7.29 13.16 -16.96%
DPS 20.00 0.00 0.00 2.00 0.00 6.50 12.00 40.44%
NAPS 2.09 1.99 1.88 1.87 1.85 1.97 1.94 5.07%
Adjusted Per Share Value based on latest NOSH - 373,137
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.04 68.81 42.51 45.57 53.97 102.41 114.65 -26.57%
EPS 9.77 10.24 2.48 1.50 -11.08 7.19 13.03 -17.42%
DPS 19.63 0.00 0.00 1.96 0.00 6.41 11.89 39.56%
NAPS 2.0516 1.9547 1.8448 1.8362 1.818 1.943 1.9214 4.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.30 1.05 0.99 0.78 0.84 1.20 1.29 -
P/RPS 1.77 1.50 2.29 1.68 1.53 1.16 1.11 36.37%
P/EPS 13.07 10.08 39.13 50.98 -7.45 16.46 9.80 21.09%
EY 7.65 9.92 2.56 1.96 -13.42 6.07 10.20 -17.40%
DY 15.38 0.00 0.00 2.56 0.00 5.42 9.30 39.71%
P/NAPS 0.62 0.53 0.53 0.42 0.45 0.61 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 13/11/09 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 -
Price 1.53 1.33 1.04 0.97 0.92 0.89 1.36 -
P/RPS 2.08 1.90 2.40 2.09 1.68 0.86 1.17 46.59%
P/EPS 15.38 12.76 41.11 63.40 -8.16 12.21 10.33 30.29%
EY 6.50 7.83 2.43 1.58 -12.25 8.19 9.68 -23.26%
DY 13.07 0.00 0.00 2.06 0.00 7.30 8.82 29.88%
P/NAPS 0.73 0.67 0.55 0.52 0.50 0.45 0.70 2.82%

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