[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.21%
YoY- -76.89%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,126,994 857,419 550,809 242,193 1,206,148 929,298 608,688 50.50%
PBT 37,511 30,120 22,137 7,751 38,564 38,215 40,193 -4.47%
Tax -9,505 -7,735 -5,904 -2,198 -9,014 -6,602 -9,803 -2.02%
NP 28,006 22,385 16,233 5,553 29,550 31,613 30,390 -5.27%
-
NP to SH 28,006 22,385 16,233 5,553 29,550 31,613 30,390 -5.27%
-
Tax Rate 25.34% 25.68% 26.67% 28.36% 23.37% 17.28% 24.39% -
Total Cost 1,098,988 835,034 534,576 236,640 1,176,598 897,685 578,298 53.12%
-
Net Worth 771,936 768,551 761,271 775,183 772,329 772,596 772,816 -0.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 26,104 - - - 26,117 - - -
Div Payout % 93.21% - - - 88.38% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 771,936 768,551 761,271 775,183 772,329 772,596 772,816 -0.07%
NOSH 372,916 373,083 373,172 372,684 373,106 373,234 373,341 -0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.49% 2.61% 2.95% 2.29% 2.45% 3.40% 4.99% -
ROE 3.63% 2.91% 2.13% 0.72% 3.83% 4.09% 3.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 302.21 229.82 147.60 64.99 323.27 248.98 163.04 50.61%
EPS 7.51 6.00 4.35 1.49 7.92 8.47 8.14 -5.20%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.07 2.06 2.04 2.08 2.07 2.07 2.07 0.00%
Adjusted Per Share Value based on latest NOSH - 372,684
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 296.58 225.64 144.95 63.74 317.41 244.55 160.18 50.50%
EPS 7.37 5.89 4.27 1.46 7.78 8.32 8.00 -5.29%
DPS 6.87 0.00 0.00 0.00 6.87 0.00 0.00 -
NAPS 2.0314 2.0225 2.0033 2.04 2.0324 2.0331 2.0337 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.19 1.18 1.26 1.40 1.33 1.24 1.63 -
P/RPS 0.39 0.51 0.85 2.15 0.41 0.50 1.00 -46.46%
P/EPS 15.85 19.67 28.97 93.96 16.79 14.64 20.02 -14.35%
EY 6.31 5.08 3.45 1.06 5.95 6.83 4.99 16.85%
DY 5.88 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.57 0.57 0.62 0.67 0.64 0.60 0.79 -19.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 -
Price 1.19 1.23 1.20 1.37 1.43 1.38 1.53 -
P/RPS 0.39 0.54 0.81 2.11 0.44 0.55 0.94 -44.22%
P/EPS 15.85 20.50 27.59 91.95 18.06 16.29 18.80 -10.70%
EY 6.31 4.88 3.62 1.09 5.54 6.14 5.32 11.99%
DY 5.88 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 0.57 0.60 0.59 0.66 0.69 0.67 0.74 -15.90%

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