[CSCSTEL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.56%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,070,068 1,073,161 1,099,063 1,141,728 1,128,194 1,177,345 1,196,841 -7.18%
PBT -13,471 -6,544 14,877 38,433 44,504 48,685 52,830 -
Tax 2,282 1,414 -3,724 -9,383 -10,897 -11,862 -12,851 -
NP -11,189 -5,130 11,153 29,050 33,607 36,823 39,979 -
-
NP to SH -11,189 -5,130 11,153 29,050 33,607 36,823 39,979 -
-
Tax Rate - - 25.03% 24.41% 24.49% 24.36% 24.33% -
Total Cost 1,081,257 1,078,291 1,087,910 1,112,678 1,094,587 1,140,522 1,156,862 -4.40%
-
Net Worth 739,853 741,634 777,479 766,813 773,022 774,851 788,810 -4.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 25,682 25,682 25,682 25,682 26,057 26,057 26,057 -0.96%
Div Payout % 0.00% 0.00% 230.28% 88.41% 77.54% 70.76% 65.18% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 739,853 741,634 777,479 766,813 773,022 774,851 788,810 -4.17%
NOSH 371,785 372,680 371,999 366,896 371,645 372,524 372,080 -0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.05% -0.48% 1.01% 2.54% 2.98% 3.13% 3.34% -
ROE -1.51% -0.69% 1.43% 3.79% 4.35% 4.75% 5.07% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 287.82 287.96 295.45 311.19 303.57 316.04 321.66 -7.13%
EPS -3.01 -1.38 3.00 7.92 9.04 9.88 10.74 -
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.99 1.99 2.09 2.09 2.08 2.08 2.12 -4.12%
Adjusted Per Share Value based on latest NOSH - 366,896
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 289.38 290.21 297.22 308.75 305.09 318.39 323.66 -7.18%
EPS -3.03 -1.39 3.02 7.86 9.09 9.96 10.81 -
DPS 6.95 6.95 6.95 6.95 7.05 7.05 7.05 -0.94%
NAPS 2.0008 2.0056 2.1025 2.0737 2.0905 2.0954 2.1332 -4.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 1.20 1.32 1.24 1.28 1.28 1.21 -
P/RPS 0.40 0.42 0.45 0.40 0.42 0.41 0.38 3.47%
P/EPS -38.21 -87.18 44.03 15.66 14.15 12.95 11.26 -
EY -2.62 -1.15 2.27 6.39 7.06 7.72 8.88 -
DY 6.09 5.83 5.30 5.65 5.47 5.47 5.79 3.42%
P/NAPS 0.58 0.60 0.63 0.59 0.62 0.62 0.57 1.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 05/08/14 07/05/14 21/02/14 08/11/13 02/08/13 13/05/13 -
Price 1.11 1.23 1.36 1.30 1.36 1.30 1.33 -
P/RPS 0.39 0.43 0.46 0.42 0.45 0.41 0.41 -3.27%
P/EPS -36.88 -89.36 45.36 16.42 15.04 13.15 12.38 -
EY -2.71 -1.12 2.20 6.09 6.65 7.60 8.08 -
DY 6.31 5.69 5.15 5.38 5.15 5.38 5.26 12.88%
P/NAPS 0.56 0.62 0.65 0.62 0.65 0.63 0.63 -7.54%

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