[CSCSTEL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.8%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,128,194 1,177,345 1,196,841 1,126,992 1,134,268 1,148,268 1,139,941 -0.68%
PBT 44,504 48,685 52,830 37,512 30,470 20,508 14,415 111.88%
Tax -10,897 -11,862 -12,851 -9,505 -10,146 -5,113 -3,338 119.90%
NP 33,607 36,823 39,979 28,007 20,324 15,395 11,077 109.43%
-
NP to SH 33,607 36,823 39,979 28,007 20,324 15,395 11,077 109.43%
-
Tax Rate 24.49% 24.36% 24.33% 25.34% 33.30% 24.93% 23.16% -
Total Cost 1,094,587 1,140,522 1,156,862 1,098,985 1,113,944 1,132,873 1,128,864 -2.03%
-
Net Worth 773,022 774,851 788,810 770,560 768,067 761,861 775,183 -0.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,057 26,057 26,057 26,057 26,243 26,243 26,243 -0.47%
Div Payout % 77.54% 70.76% 65.18% 93.04% 129.13% 170.47% 236.92% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 773,022 774,851 788,810 770,560 768,067 761,861 775,183 -0.18%
NOSH 371,645 372,524 372,080 372,251 372,848 373,461 372,684 -0.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.98% 3.13% 3.34% 2.49% 1.79% 1.34% 0.97% -
ROE 4.35% 4.75% 5.07% 3.63% 2.65% 2.02% 1.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 303.57 316.04 321.66 302.75 304.22 307.47 305.87 -0.50%
EPS 9.04 9.88 10.74 7.52 5.45 4.12 2.97 109.88%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.08 2.08 2.12 2.07 2.06 2.04 2.08 0.00%
Adjusted Per Share Value based on latest NOSH - 372,251
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 296.89 309.83 314.96 296.58 298.49 302.18 299.98 -0.68%
EPS 8.84 9.69 10.52 7.37 5.35 4.05 2.92 109.13%
DPS 6.86 6.86 6.86 6.86 6.91 6.91 6.91 -0.48%
NAPS 2.0343 2.0391 2.0758 2.0278 2.0212 2.0049 2.04 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 1.28 1.21 1.19 1.18 1.26 1.40 -
P/RPS 0.42 0.41 0.38 0.39 0.39 0.41 0.46 -5.87%
P/EPS 14.15 12.95 11.26 15.82 21.65 30.57 47.10 -55.11%
EY 7.06 7.72 8.88 6.32 4.62 3.27 2.12 122.84%
DY 5.47 5.47 5.79 5.88 5.93 5.56 5.00 6.16%
P/NAPS 0.62 0.62 0.57 0.57 0.57 0.62 0.67 -5.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 -
Price 1.36 1.30 1.33 1.19 1.23 1.20 1.37 -
P/RPS 0.45 0.41 0.41 0.39 0.40 0.39 0.45 0.00%
P/EPS 15.04 13.15 12.38 15.82 22.56 29.11 46.09 -52.56%
EY 6.65 7.60 8.08 6.32 4.43 3.44 2.17 110.83%
DY 5.15 5.38 5.26 5.88 5.69 5.83 5.11 0.52%
P/NAPS 0.65 0.63 0.63 0.57 0.60 0.59 0.66 -1.01%

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