[CSCSTEL] QoQ TTM 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- 38.98%
YoY- -58.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,196,841 1,126,992 1,134,268 1,148,268 1,139,941 1,206,148 1,188,021 0.49%
PBT 52,830 37,512 30,470 20,508 14,415 38,564 49,404 4.56%
Tax -12,851 -9,505 -10,146 -5,113 -3,338 -9,013 -9,231 24.65%
NP 39,979 28,007 20,324 15,395 11,077 29,551 40,173 -0.32%
-
NP to SH 39,979 28,007 20,324 15,395 11,077 29,551 40,173 -0.32%
-
Tax Rate 24.33% 25.34% 33.30% 24.93% 23.16% 23.37% 18.68% -
Total Cost 1,156,862 1,098,985 1,113,944 1,132,873 1,128,864 1,176,597 1,147,848 0.52%
-
Net Worth 788,810 770,560 768,067 761,861 775,183 776,061 767,154 1.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 26,057 26,057 26,243 26,243 26,243 26,243 48,593 -33.97%
Div Payout % 65.18% 93.04% 129.13% 170.47% 236.92% 88.81% 120.96% -
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 788,810 770,560 768,067 761,861 775,183 776,061 767,154 1.87%
NOSH 372,080 372,251 372,848 373,461 372,684 374,909 370,606 0.26%
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 3.34% 2.49% 1.79% 1.34% 0.97% 2.45% 3.38% -
ROE 5.07% 3.63% 2.65% 2.02% 1.43% 3.81% 5.24% -
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 321.66 302.75 304.22 307.47 305.87 321.72 320.56 0.22%
EPS 10.74 7.52 5.45 4.12 2.97 7.88 10.84 -0.61%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 13.00 -33.78%
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 314.96 296.58 298.49 302.18 299.98 317.41 312.64 0.49%
EPS 10.52 7.37 5.35 4.05 2.92 7.78 10.57 -0.31%
DPS 6.86 6.86 6.91 6.91 6.91 6.91 12.79 -33.96%
NAPS 2.0758 2.0278 2.0212 2.0049 2.04 2.0423 2.0188 1.87%
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 0.38 0.39 0.39 0.41 0.46 0.41 0.39 -1.71%
P/EPS 11.26 15.82 21.65 30.57 47.10 16.87 11.44 -1.05%
EY 8.88 6.32 4.62 3.27 2.12 5.93 8.74 1.06%
DY 5.79 5.88 5.93 5.56 5.00 5.26 10.48 -32.64%
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 0.41 0.39 0.40 0.39 0.45 0.44 0.43 -3.12%
P/EPS 12.38 15.82 22.56 29.11 46.09 18.14 12.73 -1.83%
EY 8.08 6.32 4.43 3.44 2.17 5.51 7.85 1.94%
DY 5.26 5.88 5.69 5.83 5.11 4.90 9.42 -32.16%
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