[CSCSTEL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 256.86%
YoY- -46.42%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 857,419 929,298 776,011 596,190 1,167,768 1,002,920 741,744 2.44%
PBT 30,120 38,215 83,586 73,581 110,495 76,756 63,520 -11.68%
Tax -7,735 -6,602 -22,966 -19,545 -9,640 -12,070 -7,040 1.58%
NP 22,385 31,613 60,620 54,036 100,855 64,686 56,480 -14.28%
-
NP to SH 22,385 31,613 60,620 54,036 100,855 64,686 56,480 -14.28%
-
Tax Rate 25.68% 17.28% 27.48% 26.56% 8.72% 15.73% 11.08% -
Total Cost 835,034 897,685 715,391 542,154 1,066,913 938,234 685,264 3.34%
-
Net Worth 768,551 772,596 783,879 742,621 740,530 674,361 622,913 3.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,463 69,542 37,673 18,991 -
Div Payout % - - - 13.81% 68.95% 58.24% 33.62% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 768,551 772,596 783,879 742,621 740,530 674,361 622,913 3.56%
NOSH 373,083 373,234 373,275 373,176 375,903 376,738 379,825 -0.29%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.61% 3.40% 7.81% 9.06% 8.64% 6.45% 7.61% -
ROE 2.91% 4.09% 7.73% 7.28% 13.62% 9.59% 9.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.82 248.98 207.89 159.76 310.66 266.21 195.29 2.74%
EPS 6.00 8.47 16.24 14.48 26.83 17.17 14.87 -14.02%
DPS 0.00 0.00 0.00 2.00 18.50 10.00 5.00 -
NAPS 2.06 2.07 2.10 1.99 1.97 1.79 1.64 3.86%
Adjusted Per Share Value based on latest NOSH - 373,253
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 225.64 244.55 204.21 156.89 307.31 263.93 195.20 2.44%
EPS 5.89 8.32 15.95 14.22 26.54 17.02 14.86 -14.28%
DPS 0.00 0.00 0.00 1.96 18.30 9.91 5.00 -
NAPS 2.0225 2.0331 2.0628 1.9543 1.9488 1.7746 1.6392 3.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.24 1.76 1.05 1.20 1.57 0.88 -
P/RPS 0.51 0.50 0.85 0.66 0.39 0.59 0.45 2.10%
P/EPS 19.67 14.64 10.84 7.25 4.47 9.14 5.92 22.13%
EY 5.08 6.83 9.23 13.79 22.36 10.94 16.90 -18.13%
DY 0.00 0.00 0.00 1.90 15.42 6.37 5.68 -
P/NAPS 0.57 0.60 0.84 0.53 0.61 0.88 0.54 0.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 16/11/06 -
Price 1.23 1.38 1.82 1.33 0.89 1.53 1.09 -
P/RPS 0.54 0.55 0.88 0.83 0.29 0.57 0.56 -0.60%
P/EPS 20.50 16.29 11.21 9.19 3.32 8.91 7.33 18.67%
EY 4.88 6.14 8.92 10.89 30.15 11.22 13.64 -15.73%
DY 0.00 0.00 0.00 1.50 20.79 6.54 4.59 -
P/NAPS 0.60 0.67 0.87 0.67 0.45 0.85 0.66 -1.57%

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