[CSCSTEL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.57%
YoY- 188.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 269,574 276,850 258,723 273,745 205,082 299,089 282,883 -0.79%
PBT 7,391 349 11,189 42,980 -58,521 16,333 17,836 -13.64%
Tax -1,770 -2,411 -2,629 -5,864 16,435 -1,364 -2,350 -4.60%
NP 5,621 -2,062 8,560 37,116 -42,086 14,969 15,486 -15.52%
-
NP to SH 5,621 -2,062 8,560 37,116 -42,086 14,969 15,486 -15.52%
-
Tax Rate 23.95% 690.83% 23.50% 13.64% - 8.35% 13.18% -
Total Cost 263,953 278,912 250,163 236,629 247,168 284,120 267,397 -0.21%
-
Net Worth 770,560 776,061 792,454 779,622 690,852 688,273 377,924 12.59%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,057 26,243 48,593 74,605 - 45,132 37,792 -6.00%
Div Payout % 463.58% 0.00% 567.69% 201.01% - 301.51% 244.04% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 770,560 776,061 792,454 779,622 690,852 688,273 377,924 12.59%
NOSH 372,251 374,909 373,799 373,025 373,433 376,105 377,924 -0.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.09% -0.74% 3.31% 13.56% -20.52% 5.00% 5.47% -
ROE 0.73% -0.27% 1.08% 4.76% -6.09% 2.17% 4.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.42 73.84 69.21 73.39 54.92 79.52 74.85 -0.54%
EPS 1.51 -0.55 2.29 9.95 -11.27 3.98 4.09 -15.28%
DPS 7.00 7.00 13.00 20.00 0.00 12.00 10.00 -5.76%
NAPS 2.07 2.07 2.12 2.09 1.85 1.83 1.00 12.87%
Adjusted Per Share Value based on latest NOSH - 373,025
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.94 72.86 68.09 72.04 53.97 78.71 74.44 -0.79%
EPS 1.48 -0.54 2.25 9.77 -11.08 3.94 4.08 -15.53%
DPS 6.86 6.91 12.79 19.63 0.00 11.88 9.95 -6.00%
NAPS 2.0278 2.0423 2.0854 2.0516 1.818 1.8112 0.9945 12.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.19 1.33 1.72 1.30 0.84 1.48 1.07 -
P/RPS 1.64 1.80 2.49 1.77 1.53 1.86 1.43 2.30%
P/EPS 78.81 -241.82 75.11 13.07 -7.45 37.19 26.11 20.19%
EY 1.27 -0.41 1.33 7.65 -13.42 2.69 3.83 -16.79%
DY 5.88 5.26 7.56 15.38 0.00 8.11 9.35 -7.43%
P/NAPS 0.57 0.64 0.81 0.62 0.45 0.81 1.07 -9.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 -
Price 1.19 1.43 1.76 1.53 0.92 1.42 1.26 -
P/RPS 1.64 1.94 2.54 2.08 1.68 1.79 1.68 -0.40%
P/EPS 78.81 -260.00 76.86 15.38 -8.16 35.68 30.75 16.96%
EY 1.27 -0.38 1.30 6.50 -12.25 2.80 3.25 -14.48%
DY 5.88 4.90 7.39 13.07 0.00 8.45 7.94 -4.87%
P/NAPS 0.57 0.69 0.83 0.73 0.50 0.78 1.26 -12.37%

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