[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.17%
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,144,826 1,202,322 1,248,168 1,126,994 1,143,225 1,101,618 968,772 11.76%
PBT 49,484 66,620 92,276 37,511 40,160 44,274 31,004 36.53%
Tax -12,169 -16,520 -22,176 -9,505 -10,313 -11,808 -8,792 24.17%
NP 37,314 50,100 70,100 28,006 29,846 32,466 22,212 41.27%
-
NP to SH 37,314 50,100 70,100 28,006 29,846 32,466 22,212 41.27%
-
Tax Rate 24.59% 24.80% 24.03% 25.34% 25.68% 26.67% 28.36% -
Total Cost 1,107,512 1,152,222 1,178,068 1,098,988 1,113,378 1,069,152 946,560 11.02%
-
Net Worth 774,080 774,205 788,810 771,936 768,551 761,271 775,183 -0.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 26,104 - - - -
Div Payout % - - - 93.21% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 774,080 774,205 788,810 771,936 768,551 761,271 775,183 -0.09%
NOSH 372,154 372,213 372,080 372,916 373,083 373,172 372,684 -0.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.26% 4.17% 5.62% 2.49% 2.61% 2.95% 2.29% -
ROE 4.82% 6.47% 8.89% 3.63% 3.88% 4.26% 2.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 307.62 323.02 335.46 302.21 306.43 295.20 259.94 11.87%
EPS 10.03 13.46 18.84 7.51 8.00 8.70 5.96 41.43%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.12 2.07 2.06 2.04 2.08 0.00%
Adjusted Per Share Value based on latest NOSH - 372,251
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 301.27 316.40 328.47 296.58 300.85 289.90 254.94 11.76%
EPS 9.82 13.18 18.45 7.37 7.85 8.54 5.85 41.19%
DPS 0.00 0.00 0.00 6.87 0.00 0.00 0.00 -
NAPS 2.0371 2.0374 2.0758 2.0314 2.0225 2.0033 2.04 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 1.28 1.21 1.19 1.18 1.26 1.40 -
P/RPS 0.42 0.40 0.36 0.39 0.39 0.43 0.54 -15.41%
P/EPS 12.77 9.51 6.42 15.85 14.75 14.48 23.49 -33.36%
EY 7.83 10.52 15.57 6.31 6.78 6.90 4.26 49.99%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.57 0.57 0.57 0.62 0.67 -5.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 -
Price 1.36 1.30 1.33 1.19 1.23 1.20 1.37 -
P/RPS 0.44 0.40 0.40 0.39 0.40 0.41 0.53 -11.65%
P/EPS 13.56 9.66 7.06 15.85 15.38 13.79 22.99 -29.64%
EY 7.37 10.35 14.17 6.31 6.50 7.25 4.35 42.07%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.63 0.57 0.60 0.59 0.66 -1.01%

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