[CSCSTEL] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.53%
YoY- -143.79%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,274,762 997,708 1,033,922 1,049,280 1,144,826 1,143,225 1,239,064 0.47%
PBT 75,674 99,029 44,462 -19,722 49,484 40,160 50,953 6.80%
Tax -15,689 -15,697 -9,694 3,384 -12,169 -10,313 -8,802 10.10%
NP 59,985 83,332 34,768 -16,338 37,314 29,846 42,150 6.05%
-
NP to SH 59,985 83,332 34,768 -16,338 37,314 29,846 42,150 6.05%
-
Tax Rate 20.73% 15.85% 21.80% - 24.59% 25.68% 17.27% -
Total Cost 1,214,777 914,376 999,154 1,065,618 1,107,512 1,113,378 1,196,913 0.24%
-
Net Worth 805,074 803,821 744,499 741,199 774,080 768,551 772,596 0.68%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 805,074 803,821 744,499 741,199 774,080 768,551 772,596 0.68%
NOSH 380,000 368,725 370,397 372,461 372,154 373,083 373,234 0.29%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.71% 8.35% 3.36% -1.56% 3.26% 2.61% 3.40% -
ROE 7.45% 10.37% 4.67% -2.20% 4.82% 3.88% 5.46% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 345.18 270.58 279.14 281.71 307.62 306.43 331.98 0.65%
EPS 16.24 22.60 9.39 -4.39 10.03 8.00 11.29 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.18 2.01 1.99 2.08 2.06 2.07 0.86%
Adjusted Per Share Value based on latest NOSH - 371,785
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 335.46 262.55 272.08 276.13 301.27 300.85 326.07 0.47%
EPS 15.79 21.93 9.15 -4.30 9.82 7.85 11.09 6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1186 2.1153 1.9592 1.9505 2.0371 2.0225 2.0331 0.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.72 1.93 0.925 1.15 1.28 1.18 1.24 -
P/RPS 0.50 0.71 0.33 0.41 0.42 0.39 0.37 5.14%
P/EPS 10.59 8.54 9.85 -26.22 12.77 14.75 10.98 -0.60%
EY 9.44 11.71 10.15 -3.81 7.83 6.78 9.11 0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.46 0.58 0.62 0.57 0.60 4.68%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 16/11/16 16/11/15 21/11/14 08/11/13 09/11/12 04/11/11 -
Price 1.71 1.99 1.02 1.11 1.36 1.23 1.38 -
P/RPS 0.50 0.74 0.37 0.39 0.44 0.40 0.42 2.94%
P/EPS 10.53 8.81 10.87 -25.30 13.56 15.38 12.22 -2.44%
EY 9.50 11.36 9.20 -3.95 7.37 6.50 8.18 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.91 0.51 0.56 0.65 0.60 0.67 2.56%

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