[CSCSTEL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 46.16%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,105,408 1,065,188 1,202,322 1,101,618 1,217,376 1,166,682 669,418 8.71%
PBT 42,172 -23,336 66,620 44,274 80,386 162,396 39,950 0.90%
Tax -10,448 5,074 -16,520 -11,808 -19,606 -37,982 -9,666 1.30%
NP 31,724 -18,262 50,100 32,466 60,780 124,414 30,284 0.77%
-
NP to SH 31,724 -18,262 50,100 32,466 60,780 124,414 30,284 0.77%
-
Tax Rate 24.77% - 24.80% 26.67% 24.39% 23.39% 24.20% -
Total Cost 1,073,684 1,083,450 1,152,222 1,069,152 1,156,596 1,042,268 639,134 9.02%
-
Net Worth 735,521 738,645 774,205 761,271 772,816 783,651 701,156 0.80%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 14,918 -
Div Payout % - - - - - - 49.26% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 735,521 738,645 774,205 761,271 772,816 783,651 701,156 0.80%
NOSH 371,475 371,178 372,213 373,172 373,341 373,167 372,955 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.87% -1.71% 4.17% 2.95% 4.99% 10.66% 4.52% -
ROE 4.31% -2.47% 6.47% 4.26% 7.86% 15.88% 4.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 297.57 286.97 323.02 295.20 326.08 312.64 179.49 8.78%
EPS 8.54 -4.92 13.46 8.70 16.28 33.34 8.12 0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.98 1.99 2.08 2.04 2.07 2.10 1.88 0.86%
Adjusted Per Share Value based on latest NOSH - 373,461
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 290.90 280.31 316.40 289.90 320.36 307.02 176.16 8.71%
EPS 8.35 -4.81 13.18 8.54 15.99 32.74 7.97 0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.93 -
NAPS 1.9356 1.9438 2.0374 2.0033 2.0337 2.0622 1.8451 0.80%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.02 1.20 1.28 1.26 1.63 1.62 0.99 -
P/RPS 0.34 0.42 0.40 0.43 0.50 0.52 0.55 -7.69%
P/EPS 11.94 -24.39 9.51 14.48 10.01 4.86 12.19 -0.34%
EY 8.37 -4.10 10.52 6.90 9.99 20.58 8.20 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.04 -
P/NAPS 0.52 0.60 0.62 0.62 0.79 0.77 0.53 -0.31%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 05/08/14 02/08/13 17/08/12 12/08/11 09/08/10 17/08/09 -
Price 1.00 1.23 1.30 1.20 1.53 1.78 1.04 -
P/RPS 0.34 0.43 0.40 0.41 0.47 0.57 0.58 -8.51%
P/EPS 11.71 -25.00 9.66 13.79 9.40 5.34 12.81 -1.48%
EY 8.54 -4.00 10.35 7.25 10.64 18.73 7.81 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.51 0.62 0.63 0.59 0.74 0.85 0.55 -1.25%

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