[CSCSTEL] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
10-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -26.44%
YoY- -57.28%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,134,268 1,148,268 1,139,941 1,206,148 1,188,021 1,060,081 1,061,538 4.50%
PBT 30,470 20,508 14,415 38,564 49,404 53,770 87,530 -50.41%
Tax -10,146 -5,113 -3,338 -9,013 -9,231 -16,406 -24,916 -44.97%
NP 20,324 15,395 11,077 29,551 40,173 37,364 62,614 -52.67%
-
NP to SH 20,324 15,395 11,077 29,551 40,173 37,364 62,614 -52.67%
-
Tax Rate 33.30% 24.93% 23.16% 23.37% 18.68% 30.51% 28.47% -
Total Cost 1,113,944 1,132,873 1,128,864 1,176,597 1,147,848 1,022,717 998,924 7.51%
-
Net Worth 768,067 761,861 775,183 776,061 767,154 774,788 813,336 -3.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 26,243 26,243 26,243 26,243 48,593 48,593 48,593 -33.60%
Div Payout % 129.13% 170.47% 236.92% 88.81% 120.96% 130.06% 77.61% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 768,067 761,861 775,183 776,061 767,154 774,788 813,336 -3.73%
NOSH 372,848 373,461 372,684 374,909 370,606 374,294 373,090 -0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.79% 1.34% 0.97% 2.45% 3.38% 3.52% 5.90% -
ROE 2.65% 2.02% 1.43% 3.81% 5.24% 4.82% 7.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 304.22 307.47 305.87 321.72 320.56 283.22 284.53 4.54%
EPS 5.45 4.12 2.97 7.88 10.84 9.98 16.78 -52.65%
DPS 7.00 7.00 7.00 7.00 13.00 13.00 13.00 -33.73%
NAPS 2.06 2.04 2.08 2.07 2.07 2.07 2.18 -3.69%
Adjusted Per Share Value based on latest NOSH - 374,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 298.49 302.18 299.98 317.41 312.64 278.97 279.35 4.50%
EPS 5.35 4.05 2.92 7.78 10.57 9.83 16.48 -52.66%
DPS 6.91 6.91 6.91 6.91 12.79 12.79 12.79 -33.59%
NAPS 2.0212 2.0049 2.04 2.0423 2.0188 2.0389 2.1404 -3.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.26 1.40 1.33 1.24 1.63 1.78 -
P/RPS 0.39 0.41 0.46 0.41 0.39 0.58 0.63 -27.30%
P/EPS 21.65 30.57 47.10 16.87 11.44 16.33 10.61 60.66%
EY 4.62 3.27 2.12 5.93 8.74 6.12 9.43 -37.77%
DY 5.93 5.56 5.00 5.26 10.48 7.98 7.30 -12.90%
P/NAPS 0.57 0.62 0.67 0.64 0.60 0.79 0.82 -21.47%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 13/05/11 -
Price 1.23 1.20 1.37 1.43 1.38 1.53 1.74 -
P/RPS 0.40 0.39 0.45 0.44 0.43 0.54 0.61 -24.46%
P/EPS 22.56 29.11 46.09 18.14 12.73 15.33 10.37 67.65%
EY 4.43 3.44 2.17 5.51 7.85 6.52 9.65 -40.40%
DY 5.69 5.83 5.11 4.90 9.42 8.50 7.47 -16.55%
P/NAPS 0.60 0.59 0.66 0.69 0.67 0.74 0.80 -17.40%

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