[CSCSTEL] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.07%
YoY- -29.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,033,922 1,049,280 1,144,826 1,143,225 1,239,064 1,034,681 794,920 4.47%
PBT 44,462 -19,722 49,484 40,160 50,953 111,448 98,108 -12.35%
Tax -9,694 3,384 -12,169 -10,313 -8,802 -30,621 -26,060 -15.18%
NP 34,768 -16,338 37,314 29,846 42,150 80,826 72,048 -11.43%
-
NP to SH 34,768 -16,338 37,314 29,846 42,150 80,826 72,048 -11.43%
-
Tax Rate 21.80% - 24.59% 25.68% 17.27% 27.48% 26.56% -
Total Cost 999,154 1,065,618 1,107,512 1,113,378 1,196,913 953,854 722,872 5.54%
-
Net Worth 744,499 741,199 774,080 768,551 772,596 783,879 742,621 0.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 9,951 -
Div Payout % - - - - - - 13.81% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 744,499 741,199 774,080 768,551 772,596 783,879 742,621 0.04%
NOSH 370,397 372,461 372,154 373,083 373,234 373,275 373,176 -0.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.36% -1.56% 3.26% 2.61% 3.40% 7.81% 9.06% -
ROE 4.67% -2.20% 4.82% 3.88% 5.46% 10.31% 9.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 279.14 281.71 307.62 306.43 331.98 277.19 213.01 4.60%
EPS 9.39 -4.39 10.03 8.00 11.29 21.65 19.31 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 2.01 1.99 2.08 2.06 2.07 2.10 1.99 0.16%
Adjusted Per Share Value based on latest NOSH - 372,848
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 272.08 276.13 301.27 300.85 326.07 272.28 209.19 4.47%
EPS 9.15 -4.30 9.82 7.85 11.09 21.27 18.96 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.62 -
NAPS 1.9592 1.9505 2.0371 2.0225 2.0331 2.0628 1.9543 0.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.925 1.15 1.28 1.18 1.24 1.76 1.05 -
P/RPS 0.33 0.41 0.42 0.39 0.37 0.63 0.49 -6.37%
P/EPS 9.85 -26.22 12.77 14.75 10.98 8.13 5.44 10.39%
EY 10.15 -3.81 7.83 6.78 9.11 12.30 18.39 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.46 0.58 0.62 0.57 0.60 0.84 0.53 -2.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 21/11/14 08/11/13 09/11/12 04/11/11 12/11/10 13/11/09 -
Price 1.02 1.11 1.36 1.23 1.38 1.82 1.33 -
P/RPS 0.37 0.39 0.44 0.40 0.42 0.66 0.62 -8.24%
P/EPS 10.87 -25.30 13.56 15.38 12.22 8.41 6.89 7.89%
EY 9.20 -3.95 7.37 6.50 8.18 11.90 14.52 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
P/NAPS 0.51 0.56 0.65 0.60 0.67 0.87 0.67 -4.44%

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