[CSCSTEL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -62.52%
YoY- -82.31%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,126,992 1,134,268 1,148,268 1,139,941 1,206,148 1,188,021 1,060,081 4.14%
PBT 37,512 30,470 20,508 14,415 38,564 49,404 53,770 -21.25%
Tax -9,505 -10,146 -5,113 -3,338 -9,013 -9,231 -16,406 -30.38%
NP 28,007 20,324 15,395 11,077 29,551 40,173 37,364 -17.41%
-
NP to SH 28,007 20,324 15,395 11,077 29,551 40,173 37,364 -17.41%
-
Tax Rate 25.34% 33.30% 24.93% 23.16% 23.37% 18.68% 30.51% -
Total Cost 1,098,985 1,113,944 1,132,873 1,128,864 1,176,597 1,147,848 1,022,717 4.88%
-
Net Worth 770,560 768,067 761,861 775,183 776,061 767,154 774,788 -0.36%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 26,057 26,243 26,243 26,243 26,243 48,593 48,593 -33.87%
Div Payout % 93.04% 129.13% 170.47% 236.92% 88.81% 120.96% 130.06% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 770,560 768,067 761,861 775,183 776,061 767,154 774,788 -0.36%
NOSH 372,251 372,848 373,461 372,684 374,909 370,606 374,294 -0.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.49% 1.79% 1.34% 0.97% 2.45% 3.38% 3.52% -
ROE 3.63% 2.65% 2.02% 1.43% 3.81% 5.24% 4.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 302.75 304.22 307.47 305.87 321.72 320.56 283.22 4.52%
EPS 7.52 5.45 4.12 2.97 7.88 10.84 9.98 -17.12%
DPS 7.00 7.00 7.00 7.00 7.00 13.00 13.00 -33.68%
NAPS 2.07 2.06 2.04 2.08 2.07 2.07 2.07 0.00%
Adjusted Per Share Value based on latest NOSH - 372,684
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 304.77 306.74 310.52 308.27 326.18 321.27 286.68 4.14%
EPS 7.57 5.50 4.16 3.00 7.99 10.86 10.10 -17.41%
DPS 7.05 7.10 7.10 7.10 7.10 13.14 13.14 -33.84%
NAPS 2.0838 2.0771 2.0603 2.0963 2.0987 2.0746 2.0952 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.19 1.18 1.26 1.40 1.33 1.24 1.63 -
P/RPS 0.39 0.39 0.41 0.46 0.41 0.39 0.58 -23.15%
P/EPS 15.82 21.65 30.57 47.10 16.87 11.44 16.33 -2.08%
EY 6.32 4.62 3.27 2.12 5.93 8.74 6.12 2.15%
DY 5.88 5.93 5.56 5.00 5.26 10.48 7.98 -18.34%
P/NAPS 0.57 0.57 0.62 0.67 0.64 0.60 0.79 -19.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 -
Price 1.19 1.23 1.20 1.37 1.43 1.38 1.53 -
P/RPS 0.39 0.40 0.39 0.45 0.44 0.43 0.54 -19.42%
P/EPS 15.82 22.56 29.11 46.09 18.14 12.73 15.33 2.10%
EY 6.32 4.43 3.44 2.17 5.51 7.85 6.52 -2.04%
DY 5.88 5.69 5.83 5.11 4.90 9.42 8.50 -21.69%
P/NAPS 0.57 0.60 0.59 0.66 0.69 0.67 0.74 -15.90%

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