[CSCSTEL] YoY Annual (Unaudited) 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
YoY- -5.23%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,017,982 1,048,470 1,141,728 1,126,994 1,206,148 1,034,734 869,936 2.65%
PBT 69,450 -27,023 38,433 37,511 38,564 94,775 116,562 -8.26%
Tax -14,848 5,757 -9,383 -9,505 -9,014 -25,595 -25,408 -8.56%
NP 54,602 -21,266 29,050 28,006 29,550 69,180 91,154 -8.18%
-
NP to SH 54,602 -21,266 29,050 28,006 29,550 69,180 91,154 -8.18%
-
Tax Rate 21.38% - 24.41% 25.34% 23.37% 27.01% 21.80% -
Total Cost 963,380 1,069,736 1,112,678 1,098,988 1,176,598 965,554 778,782 3.60%
-
Net Worth 773,682 728,695 777,394 771,936 772,329 791,054 780,146 -0.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 29,614 11,153 26,037 26,104 26,117 48,508 74,655 -14.27%
Div Payout % 54.24% 0.00% 89.63% 93.21% 88.38% 70.12% 81.90% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 773,682 728,695 777,394 771,936 772,329 791,054 780,146 -0.13%
NOSH 370,183 371,783 371,959 372,916 373,106 373,139 373,276 -0.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.36% -2.03% 2.54% 2.49% 2.45% 6.69% 10.48% -
ROE 7.06% -2.92% 3.74% 3.63% 3.83% 8.75% 11.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 274.99 282.01 306.95 302.21 323.27 277.31 233.05 2.79%
EPS 14.75 -5.72 7.81 7.51 7.92 18.54 24.42 -8.05%
DPS 8.00 3.00 7.00 7.00 7.00 13.00 20.00 -14.15%
NAPS 2.09 1.96 2.09 2.07 2.07 2.12 2.09 0.00%
Adjusted Per Share Value based on latest NOSH - 372,251
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 275.29 283.54 308.75 304.77 326.18 279.82 235.25 2.65%
EPS 14.77 -5.75 7.86 7.57 7.99 18.71 24.65 -8.17%
DPS 8.01 3.02 7.04 7.06 7.06 13.12 20.19 -14.27%
NAPS 2.0923 1.9706 2.1023 2.0875 2.0886 2.1392 2.1097 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.09 1.01 1.24 1.19 1.33 1.72 1.30 -
P/RPS 0.40 0.36 0.40 0.39 0.41 0.62 0.56 -5.45%
P/EPS 7.39 -17.66 15.88 15.85 16.79 9.28 5.32 5.62%
EY 13.53 -5.66 6.30 6.31 5.95 10.78 18.78 -5.31%
DY 7.34 2.97 5.65 5.88 5.26 7.56 15.38 -11.59%
P/NAPS 0.52 0.52 0.59 0.57 0.64 0.81 0.62 -2.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 09/02/15 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 -
Price 1.28 1.00 1.30 1.19 1.43 1.76 1.53 -
P/RPS 0.47 0.35 0.42 0.39 0.44 0.63 0.66 -5.49%
P/EPS 8.68 -17.48 16.65 15.85 18.06 9.49 6.27 5.56%
EY 11.52 -5.72 6.01 6.31 5.54 10.53 15.96 -5.28%
DY 6.25 3.00 5.38 5.88 4.90 7.39 13.07 -11.56%
P/NAPS 0.61 0.51 0.62 0.57 0.69 0.83 0.73 -2.94%

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