[CSCSTEL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.02%
YoY- -49.41%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,177,345 1,196,841 1,126,992 1,134,268 1,148,268 1,139,941 1,206,148 -1.59%
PBT 48,685 52,830 37,512 30,470 20,508 14,415 38,564 16.82%
Tax -11,862 -12,851 -9,505 -10,146 -5,113 -3,338 -9,013 20.11%
NP 36,823 39,979 28,007 20,324 15,395 11,077 29,551 15.81%
-
NP to SH 36,823 39,979 28,007 20,324 15,395 11,077 29,551 15.81%
-
Tax Rate 24.36% 24.33% 25.34% 33.30% 24.93% 23.16% 23.37% -
Total Cost 1,140,522 1,156,862 1,098,985 1,113,944 1,132,873 1,128,864 1,176,597 -2.05%
-
Net Worth 774,851 788,810 770,560 768,067 761,861 775,183 776,061 -0.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 26,057 26,057 26,057 26,243 26,243 26,243 26,243 -0.47%
Div Payout % 70.76% 65.18% 93.04% 129.13% 170.47% 236.92% 88.81% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 774,851 788,810 770,560 768,067 761,861 775,183 776,061 -0.10%
NOSH 372,524 372,080 372,251 372,848 373,461 372,684 374,909 -0.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.13% 3.34% 2.49% 1.79% 1.34% 0.97% 2.45% -
ROE 4.75% 5.07% 3.63% 2.65% 2.02% 1.43% 3.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 316.04 321.66 302.75 304.22 307.47 305.87 321.72 -1.18%
EPS 9.88 10.74 7.52 5.45 4.12 2.97 7.88 16.29%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.08 2.12 2.07 2.06 2.04 2.08 2.07 0.32%
Adjusted Per Share Value based on latest NOSH - 372,848
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 309.83 314.96 296.58 298.49 302.18 299.98 317.41 -1.59%
EPS 9.69 10.52 7.37 5.35 4.05 2.92 7.78 15.77%
DPS 6.86 6.86 6.86 6.91 6.91 6.91 6.91 -0.48%
NAPS 2.0391 2.0758 2.0278 2.0212 2.0049 2.04 2.0423 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.21 1.19 1.18 1.26 1.40 1.33 -
P/RPS 0.41 0.38 0.39 0.39 0.41 0.46 0.41 0.00%
P/EPS 12.95 11.26 15.82 21.65 30.57 47.10 16.87 -16.17%
EY 7.72 8.88 6.32 4.62 3.27 2.12 5.93 19.24%
DY 5.47 5.79 5.88 5.93 5.56 5.00 5.26 2.64%
P/NAPS 0.62 0.57 0.57 0.57 0.62 0.67 0.64 -2.09%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 -
Price 1.30 1.33 1.19 1.23 1.20 1.37 1.43 -
P/RPS 0.41 0.41 0.39 0.40 0.39 0.45 0.44 -4.60%
P/EPS 13.15 12.38 15.82 22.56 29.11 46.09 18.14 -19.31%
EY 7.60 8.08 6.32 4.43 3.44 2.17 5.51 23.93%
DY 5.38 5.26 5.88 5.69 5.83 5.11 4.90 6.43%
P/NAPS 0.63 0.63 0.57 0.60 0.59 0.66 0.69 -5.88%

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