[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -37.42%
YoY- 215.6%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,141,728 858,620 601,161 312,042 1,126,994 857,419 550,809 62.35%
PBT 38,433 37,113 33,310 23,069 37,511 30,120 22,137 44.30%
Tax -9,383 -9,127 -8,260 -5,544 -9,505 -7,735 -5,904 36.07%
NP 29,050 27,986 25,050 17,525 28,006 22,385 16,233 47.24%
-
NP to SH 29,050 27,986 25,050 17,525 28,006 22,385 16,233 47.24%
-
Tax Rate 24.41% 24.59% 24.80% 24.03% 25.34% 25.68% 26.67% -
Total Cost 1,112,678 830,634 576,111 294,517 1,098,988 835,034 534,576 62.80%
-
Net Worth 777,394 774,080 774,205 788,810 771,936 768,551 761,271 1.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 26,037 - - - 26,104 - - -
Div Payout % 89.63% - - - 93.21% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 777,394 774,080 774,205 788,810 771,936 768,551 761,271 1.40%
NOSH 371,959 372,154 372,213 372,080 372,916 373,083 373,172 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.54% 3.26% 4.17% 5.62% 2.49% 2.61% 2.95% -
ROE 3.74% 3.62% 3.24% 2.22% 3.63% 2.91% 2.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 306.95 230.72 161.51 83.86 302.21 229.82 147.60 62.70%
EPS 7.81 7.52 6.73 4.71 7.51 6.00 4.35 47.56%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.09 2.08 2.08 2.12 2.07 2.06 2.04 1.62%
Adjusted Per Share Value based on latest NOSH - 372,080
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 308.75 232.19 162.57 84.38 304.77 231.87 148.95 62.35%
EPS 7.86 7.57 6.77 4.74 7.57 6.05 4.39 47.29%
DPS 7.04 0.00 0.00 0.00 7.06 0.00 0.00 -
NAPS 2.1023 2.0933 2.0937 2.1332 2.0875 2.0784 2.0587 1.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.24 1.28 1.28 1.21 1.19 1.18 1.26 -
P/RPS 0.40 0.55 0.79 1.44 0.39 0.51 0.85 -39.41%
P/EPS 15.88 17.02 19.02 25.69 15.85 19.67 28.97 -32.94%
EY 6.30 5.88 5.26 3.89 6.31 5.08 3.45 49.23%
DY 5.65 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.59 0.62 0.62 0.57 0.57 0.57 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 -
Price 1.30 1.36 1.30 1.33 1.19 1.23 1.20 -
P/RPS 0.42 0.59 0.80 1.59 0.39 0.54 0.81 -35.38%
P/EPS 16.65 18.09 19.32 28.24 15.85 20.50 27.59 -28.52%
EY 6.01 5.53 5.18 3.54 6.31 4.88 3.62 40.08%
DY 5.38 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.62 0.65 0.63 0.63 0.57 0.60 0.59 3.35%

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