[CSCSTEL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.89%
YoY- 139.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,099,063 1,141,728 1,128,194 1,177,345 1,196,841 1,126,992 1,134,268 -2.08%
PBT 14,877 38,433 44,504 48,685 52,830 37,512 30,470 -38.02%
Tax -3,724 -9,383 -10,897 -11,862 -12,851 -9,505 -10,146 -48.76%
NP 11,153 29,050 33,607 36,823 39,979 28,007 20,324 -32.99%
-
NP to SH 11,153 29,050 33,607 36,823 39,979 28,007 20,324 -32.99%
-
Tax Rate 25.03% 24.41% 24.49% 24.36% 24.33% 25.34% 33.30% -
Total Cost 1,087,910 1,112,678 1,094,587 1,140,522 1,156,862 1,098,985 1,113,944 -1.56%
-
Net Worth 777,479 766,813 773,022 774,851 788,810 770,560 768,067 0.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 25,682 25,682 26,057 26,057 26,057 26,057 26,243 -1.43%
Div Payout % 230.28% 88.41% 77.54% 70.76% 65.18% 93.04% 129.13% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 777,479 766,813 773,022 774,851 788,810 770,560 768,067 0.81%
NOSH 371,999 366,896 371,645 372,524 372,080 372,251 372,848 -0.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.01% 2.54% 2.98% 3.13% 3.34% 2.49% 1.79% -
ROE 1.43% 3.79% 4.35% 4.75% 5.07% 3.63% 2.65% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 295.45 311.19 303.57 316.04 321.66 302.75 304.22 -1.93%
EPS 3.00 7.92 9.04 9.88 10.74 7.52 5.45 -32.85%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.09 2.09 2.08 2.08 2.12 2.07 2.06 0.96%
Adjusted Per Share Value based on latest NOSH - 372,524
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 297.22 308.75 305.09 318.39 323.66 304.77 306.74 -2.08%
EPS 3.02 7.86 9.09 9.96 10.81 7.57 5.50 -32.96%
DPS 6.95 6.95 7.05 7.05 7.05 7.05 7.10 -1.41%
NAPS 2.1025 2.0737 2.0905 2.0954 2.1332 2.0838 2.0771 0.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.32 1.24 1.28 1.28 1.21 1.19 1.18 -
P/RPS 0.45 0.40 0.42 0.41 0.38 0.39 0.39 10.01%
P/EPS 44.03 15.66 14.15 12.95 11.26 15.82 21.65 60.58%
EY 2.27 6.39 7.06 7.72 8.88 6.32 4.62 -37.76%
DY 5.30 5.65 5.47 5.47 5.79 5.88 5.93 -7.22%
P/NAPS 0.63 0.59 0.62 0.62 0.57 0.57 0.57 6.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 21/02/14 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 -
Price 1.36 1.30 1.36 1.30 1.33 1.19 1.23 -
P/RPS 0.46 0.42 0.45 0.41 0.41 0.39 0.40 9.77%
P/EPS 45.36 16.42 15.04 13.15 12.38 15.82 22.56 59.37%
EY 2.20 6.09 6.65 7.60 8.08 6.32 4.43 -37.31%
DY 5.15 5.38 5.15 5.38 5.26 5.88 5.69 -6.43%
P/NAPS 0.65 0.62 0.65 0.63 0.63 0.57 0.60 5.48%

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