[CSCSTEL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.44%
YoY- -9.69%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Revenue 869,936 1,372,850 1,302,009 1,024,627 1,240,422 215,349 0 -
PBT 116,562 51,974 93,089 81,356 90,140 16,026 0 -
Tax -25,408 6,794 -13,434 -9,390 -10,448 -2,846 0 -
NP 91,154 58,768 79,655 71,966 79,692 13,180 0 -
-
NP to SH 91,154 58,768 79,655 71,966 79,692 13,180 0 -
-
Tax Rate 21.80% -13.07% 14.43% 11.54% 11.59% 17.76% - -
Total Cost 778,782 1,314,082 1,222,354 952,661 1,160,730 202,169 0 -
-
Net Worth 780,146 694,257 689,213 641,230 581,443 82,264 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Div 74,655 24,392 45,194 37,942 - - - -
Div Payout % 81.90% 41.51% 56.74% 52.72% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Net Worth 780,146 694,257 689,213 641,230 581,443 82,264 0 -
NOSH 373,276 375,274 376,619 379,426 380,028 59,182 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
NP Margin 10.48% 4.28% 6.12% 7.02% 6.42% 6.12% 0.00% -
ROE 11.68% 8.46% 11.56% 11.22% 13.71% 16.02% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
RPS 233.05 365.83 345.71 270.05 326.40 363.87 0.00 -
EPS 24.42 15.66 21.15 18.97 20.97 22.27 0.00 -
DPS 20.00 6.50 12.00 10.00 0.00 0.00 0.00 -
NAPS 2.09 1.85 1.83 1.69 1.53 1.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 377,924
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
RPS 228.93 361.28 342.63 269.64 326.43 56.67 0.00 -
EPS 23.99 15.47 20.96 18.94 20.97 3.47 0.00 -
DPS 19.65 6.42 11.89 9.98 0.00 0.00 0.00 -
NAPS 2.053 1.827 1.8137 1.6874 1.5301 0.2165 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 1.30 0.84 1.48 1.07 0.49 0.00 0.00 -
P/RPS 0.56 0.23 0.43 0.40 0.15 0.00 0.00 -
P/EPS 5.32 5.36 7.00 5.64 2.34 0.00 0.00 -
EY 18.78 18.64 14.29 17.73 42.80 0.00 0.00 -
DY 15.38 7.74 8.11 9.35 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.81 0.63 0.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Date 05/02/10 13/02/09 15/02/08 09/02/07 16/02/06 26/01/05 - -
Price 1.53 0.92 1.42 1.26 0.62 1.99 0.00 -
P/RPS 0.66 0.25 0.41 0.47 0.19 0.55 0.00 -
P/EPS 6.27 5.87 6.71 6.64 2.96 8.94 0.00 -
EY 15.96 17.02 14.89 15.05 33.82 11.19 0.00 -
DY 13.07 7.07 8.45 7.94 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.78 0.75 0.41 1.43 0.00 -

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