[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.65%
YoY- -47.85%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,101,618 968,772 1,206,148 1,239,064 1,217,376 1,233,600 1,034,734 4.26%
PBT 44,274 31,004 38,564 50,953 80,386 127,600 94,775 -39.82%
Tax -11,808 -8,792 -9,014 -8,802 -19,606 -31,492 -25,595 -40.32%
NP 32,466 22,212 29,550 42,150 60,780 96,108 69,180 -39.63%
-
NP to SH 32,466 22,212 29,550 42,150 60,780 96,108 69,180 -39.63%
-
Tax Rate 26.67% 28.36% 23.37% 17.27% 24.39% 24.68% 27.01% -
Total Cost 1,069,152 946,560 1,176,598 1,196,913 1,156,596 1,137,492 965,554 7.03%
-
Net Worth 761,271 775,183 772,329 772,596 772,816 813,336 791,054 -2.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 26,117 - - - 48,508 -
Div Payout % - - 88.38% - - - 70.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 761,271 775,183 772,329 772,596 772,816 813,336 791,054 -2.52%
NOSH 373,172 372,684 373,106 373,234 373,341 373,090 373,139 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.95% 2.29% 2.45% 3.40% 4.99% 7.79% 6.69% -
ROE 4.26% 2.87% 3.83% 5.46% 7.86% 11.82% 8.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 295.20 259.94 323.27 331.98 326.08 330.64 277.31 4.25%
EPS 8.70 5.96 7.92 11.29 16.28 25.76 18.54 -39.64%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 13.00 -
NAPS 2.04 2.08 2.07 2.07 2.07 2.18 2.12 -2.53%
Adjusted Per Share Value based on latest NOSH - 370,606
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 289.90 254.94 317.41 326.07 320.36 324.63 272.30 4.26%
EPS 8.54 5.85 7.78 11.09 15.99 25.29 18.21 -39.66%
DPS 0.00 0.00 6.87 0.00 0.00 0.00 12.77 -
NAPS 2.0033 2.04 2.0324 2.0331 2.0337 2.1404 2.0817 -2.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.26 1.40 1.33 1.24 1.63 1.78 1.72 -
P/RPS 0.43 0.54 0.41 0.37 0.50 0.54 0.62 -21.66%
P/EPS 14.48 23.49 16.79 10.98 10.01 6.91 9.28 34.56%
EY 6.90 4.26 5.95 9.11 9.99 14.47 10.78 -25.74%
DY 0.00 0.00 5.26 0.00 0.00 0.00 7.56 -
P/NAPS 0.62 0.67 0.64 0.60 0.79 0.82 0.81 -16.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 13/05/11 17/02/11 -
Price 1.20 1.37 1.43 1.38 1.53 1.74 1.76 -
P/RPS 0.41 0.53 0.44 0.42 0.47 0.53 0.63 -24.92%
P/EPS 13.79 22.99 18.06 12.22 9.40 6.75 9.49 28.32%
EY 7.25 4.35 5.54 8.18 10.64 14.80 10.53 -22.04%
DY 0.00 0.00 4.90 0.00 0.00 0.00 7.39 -
P/NAPS 0.59 0.66 0.69 0.67 0.74 0.80 0.83 -20.36%

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