[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 46.16%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,248,168 1,126,994 1,143,225 1,101,618 968,772 1,206,148 1,239,064 0.48%
PBT 92,276 37,511 40,160 44,274 31,004 38,564 50,953 48.52%
Tax -22,176 -9,505 -10,313 -11,808 -8,792 -9,014 -8,802 85.05%
NP 70,100 28,006 29,846 32,466 22,212 29,550 42,150 40.32%
-
NP to SH 70,100 28,006 29,846 32,466 22,212 29,550 42,150 40.32%
-
Tax Rate 24.03% 25.34% 25.68% 26.67% 28.36% 23.37% 17.27% -
Total Cost 1,178,068 1,098,988 1,113,378 1,069,152 946,560 1,176,598 1,196,913 -1.05%
-
Net Worth 788,810 771,936 768,551 761,271 775,183 772,329 772,596 1.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 26,104 - - - 26,117 - -
Div Payout % - 93.21% - - - 88.38% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 788,810 771,936 768,551 761,271 775,183 772,329 772,596 1.39%
NOSH 372,080 372,916 373,083 373,172 372,684 373,106 373,234 -0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.62% 2.49% 2.61% 2.95% 2.29% 2.45% 3.40% -
ROE 8.89% 3.63% 3.88% 4.26% 2.87% 3.83% 5.46% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 335.46 302.21 306.43 295.20 259.94 323.27 331.98 0.69%
EPS 18.84 7.51 8.00 8.70 5.96 7.92 11.29 40.64%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.12 2.07 2.06 2.04 2.08 2.07 2.07 1.60%
Adjusted Per Share Value based on latest NOSH - 373,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 328.47 296.58 300.85 289.90 254.94 317.41 326.07 0.48%
EPS 18.45 7.37 7.85 8.54 5.85 7.78 11.09 40.35%
DPS 0.00 6.87 0.00 0.00 0.00 6.87 0.00 -
NAPS 2.0758 2.0314 2.0225 2.0033 2.04 2.0324 2.0331 1.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.21 1.19 1.18 1.26 1.40 1.33 1.24 -
P/RPS 0.36 0.39 0.39 0.43 0.54 0.41 0.37 -1.80%
P/EPS 6.42 15.85 14.75 14.48 23.49 16.79 10.98 -30.05%
EY 15.57 6.31 6.78 6.90 4.26 5.95 9.11 42.90%
DY 0.00 5.88 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.57 0.57 0.57 0.62 0.67 0.64 0.60 -3.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 04/11/11 -
Price 1.33 1.19 1.23 1.20 1.37 1.43 1.38 -
P/RPS 0.40 0.39 0.40 0.41 0.53 0.44 0.42 -3.19%
P/EPS 7.06 15.85 15.38 13.79 22.99 18.06 12.22 -30.60%
EY 14.17 6.31 6.50 7.25 4.35 5.54 8.18 44.18%
DY 0.00 5.88 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.63 0.57 0.60 0.59 0.66 0.69 0.67 -4.01%

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