[CSCSTEL] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -22.15%
YoY- 3.73%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,035,197 1,017,982 1,048,470 1,141,728 1,126,994 1,206,148 1,034,734 0.00%
PBT 82,123 69,450 -27,023 38,433 37,511 38,564 94,775 -2.35%
Tax -13,434 -14,848 5,757 -9,383 -9,505 -9,014 -25,595 -10.17%
NP 68,689 54,602 -21,266 29,050 28,006 29,550 69,180 -0.11%
-
NP to SH 68,689 54,602 -21,266 29,050 28,006 29,550 69,180 -0.11%
-
Tax Rate 16.36% 21.38% - 24.41% 25.34% 23.37% 27.01% -
Total Cost 966,508 963,380 1,069,736 1,112,678 1,098,988 1,176,598 965,554 0.01%
-
Net Worth 807,453 773,682 728,695 777,394 771,936 772,329 791,054 0.34%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 29,614 11,153 26,037 26,104 26,117 48,508 -
Div Payout % - 54.24% 0.00% 89.63% 93.21% 88.38% 70.12% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 807,453 773,682 728,695 777,394 771,936 772,329 791,054 0.34%
NOSH 380,000 370,183 371,783 371,959 372,916 373,106 373,139 0.30%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.64% 5.36% -2.03% 2.54% 2.49% 2.45% 6.69% -
ROE 8.51% 7.06% -2.92% 3.74% 3.63% 3.83% 8.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 280.77 274.99 282.01 306.95 302.21 323.27 277.31 0.20%
EPS 18.63 14.75 -5.72 7.81 7.51 7.92 18.54 0.08%
DPS 0.00 8.00 3.00 7.00 7.00 7.00 13.00 -
NAPS 2.19 2.09 1.96 2.09 2.07 2.07 2.12 0.54%
Adjusted Per Share Value based on latest NOSH - 366,896
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 279.95 275.29 283.54 308.75 304.77 326.18 279.82 0.00%
EPS 18.58 14.77 -5.75 7.86 7.57 7.99 18.71 -0.11%
DPS 0.00 8.01 3.02 7.04 7.06 7.06 13.12 -
NAPS 2.1836 2.0923 1.9706 2.1023 2.0875 2.0886 2.1392 0.34%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.15 1.09 1.01 1.24 1.19 1.33 1.72 -
P/RPS 0.77 0.40 0.36 0.40 0.39 0.41 0.62 3.67%
P/EPS 11.54 7.39 -17.66 15.88 15.85 16.79 9.28 3.69%
EY 8.67 13.53 -5.66 6.30 6.31 5.95 10.78 -3.56%
DY 0.00 7.34 2.97 5.65 5.88 5.26 7.56 -
P/NAPS 0.98 0.52 0.52 0.59 0.57 0.64 0.81 3.22%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 13/02/17 22/02/16 09/02/15 21/02/14 05/02/13 10/02/12 17/02/11 -
Price 2.11 1.28 1.00 1.30 1.19 1.43 1.76 -
P/RPS 0.75 0.47 0.35 0.42 0.39 0.44 0.63 2.94%
P/EPS 11.33 8.68 -17.48 16.65 15.85 18.06 9.49 2.99%
EY 8.83 11.52 -5.72 6.01 6.31 5.54 10.53 -2.88%
DY 0.00 6.25 3.00 5.38 5.88 4.90 7.39 -
P/NAPS 0.96 0.61 0.51 0.62 0.57 0.69 0.83 2.45%

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