[CSCSTEL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.9%
YoY- 20.15%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,380,278 1,317,647 1,302,009 1,285,803 1,274,050 1,150,070 1,024,627 21.99%
PBT 121,762 96,262 93,089 94,592 108,498 104,653 81,356 30.87%
Tax -14,244 -15,302 -13,434 -14,420 -15,378 -11,807 -9,390 32.05%
NP 107,518 80,960 79,655 80,172 93,120 92,846 71,966 30.72%
-
NP to SH 107,518 80,960 79,655 80,172 93,120 92,846 71,966 30.72%
-
Tax Rate 11.70% 15.90% 14.43% 15.24% 14.17% 11.28% 11.54% -
Total Cost 1,272,760 1,236,687 1,222,354 1,205,631 1,180,930 1,057,224 952,661 21.32%
-
Net Worth 730,138 714,852 688,273 674,032 655,238 660,952 377,924 55.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 90,295 82,790 82,790 75,449 75,449 56,801 56,801 36.24%
Div Payout % 83.98% 102.26% 103.94% 94.11% 81.02% 61.18% 78.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 730,138 714,852 688,273 674,032 655,238 660,952 377,924 55.18%
NOSH 376,360 376,238 376,105 376,554 376,573 377,687 377,924 -0.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.79% 6.14% 6.12% 6.24% 7.31% 8.07% 7.02% -
ROE 14.73% 11.33% 11.57% 11.89% 14.21% 14.05% 19.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 366.74 350.22 346.18 341.47 338.33 304.50 271.12 22.33%
EPS 28.57 21.52 21.18 21.29 24.73 24.58 19.04 31.10%
DPS 24.00 22.00 22.00 20.00 20.00 15.00 15.00 36.83%
NAPS 1.94 1.90 1.83 1.79 1.74 1.75 1.00 55.61%
Adjusted Per Share Value based on latest NOSH - 376,554
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 363.23 346.75 342.63 338.37 335.28 302.65 269.64 21.99%
EPS 28.29 21.31 20.96 21.10 24.51 24.43 18.94 30.69%
DPS 23.76 21.79 21.79 19.86 19.86 14.95 14.95 36.22%
NAPS 1.9214 1.8812 1.8112 1.7738 1.7243 1.7393 0.9945 55.18%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.29 1.30 1.48 1.57 1.55 1.26 1.07 -
P/RPS 0.35 0.37 0.43 0.46 0.46 0.41 0.39 -6.96%
P/EPS 4.52 6.04 6.99 7.37 6.27 5.13 5.62 -13.52%
EY 22.15 16.55 14.31 13.56 15.95 19.51 17.80 15.70%
DY 18.60 16.92 14.86 12.74 12.90 11.90 14.02 20.75%
P/NAPS 0.66 0.68 0.81 0.88 0.89 0.72 1.07 -27.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 -
Price 1.36 1.64 1.42 1.53 1.48 1.48 1.26 -
P/RPS 0.37 0.47 0.41 0.45 0.44 0.49 0.46 -13.52%
P/EPS 4.76 7.62 6.70 7.19 5.99 6.02 6.62 -19.75%
EY 21.01 13.12 14.91 13.92 16.71 16.61 15.11 24.60%
DY 17.65 13.41 15.49 13.07 13.51 10.14 11.90 30.08%
P/NAPS 0.70 0.86 0.78 0.85 0.85 0.85 1.26 -32.44%

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