[CSCSTEL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 42.75%
YoY- 260.92%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,141,728 1,128,194 1,177,345 1,196,841 1,126,992 1,134,268 1,148,268 -0.37%
PBT 38,433 44,504 48,685 52,830 37,512 30,470 20,508 51.82%
Tax -9,383 -10,897 -11,862 -12,851 -9,505 -10,146 -5,113 49.72%
NP 29,050 33,607 36,823 39,979 28,007 20,324 15,395 52.52%
-
NP to SH 29,050 33,607 36,823 39,979 28,007 20,324 15,395 52.52%
-
Tax Rate 24.41% 24.49% 24.36% 24.33% 25.34% 33.30% 24.93% -
Total Cost 1,112,678 1,094,587 1,140,522 1,156,862 1,098,985 1,113,944 1,132,873 -1.18%
-
Net Worth 766,813 773,022 774,851 788,810 770,560 768,067 761,861 0.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 25,682 26,057 26,057 26,057 26,057 26,243 26,243 -1.42%
Div Payout % 88.41% 77.54% 70.76% 65.18% 93.04% 129.13% 170.47% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 766,813 773,022 774,851 788,810 770,560 768,067 761,861 0.43%
NOSH 366,896 371,645 372,524 372,080 372,251 372,848 373,461 -1.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.54% 2.98% 3.13% 3.34% 2.49% 1.79% 1.34% -
ROE 3.79% 4.35% 4.75% 5.07% 3.63% 2.65% 2.02% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 311.19 303.57 316.04 321.66 302.75 304.22 307.47 0.80%
EPS 7.92 9.04 9.88 10.74 7.52 5.45 4.12 54.41%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.09 2.08 2.08 2.12 2.07 2.06 2.04 1.62%
Adjusted Per Share Value based on latest NOSH - 372,080
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 308.75 305.09 318.39 323.66 304.77 306.74 310.52 -0.37%
EPS 7.86 9.09 9.96 10.81 7.57 5.50 4.16 52.65%
DPS 6.95 7.05 7.05 7.05 7.05 7.10 7.10 -1.40%
NAPS 2.0737 2.0905 2.0954 2.1332 2.0838 2.0771 2.0603 0.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.24 1.28 1.28 1.21 1.19 1.18 1.26 -
P/RPS 0.40 0.42 0.41 0.38 0.39 0.39 0.41 -1.62%
P/EPS 15.66 14.15 12.95 11.26 15.82 21.65 30.57 -35.89%
EY 6.39 7.06 7.72 8.88 6.32 4.62 3.27 56.11%
DY 5.65 5.47 5.47 5.79 5.88 5.93 5.56 1.07%
P/NAPS 0.59 0.62 0.62 0.57 0.57 0.57 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 -
Price 1.30 1.36 1.30 1.33 1.19 1.23 1.20 -
P/RPS 0.42 0.45 0.41 0.41 0.39 0.40 0.39 5.05%
P/EPS 16.42 15.04 13.15 12.38 15.82 22.56 29.11 -31.66%
EY 6.09 6.65 7.60 8.08 6.32 4.43 3.44 46.19%
DY 5.38 5.15 5.38 5.26 5.88 5.69 5.83 -5.20%
P/NAPS 0.62 0.65 0.63 0.63 0.57 0.60 0.59 3.35%

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