[CSCSTEL] YoY Cumulative 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- 37.9%
YoY- -29.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 775,442 786,960 858,620 857,419 929,298 776,011 596,190 4.47%
PBT 33,347 -14,792 37,113 30,120 38,215 83,586 73,581 -12.35%
Tax -7,271 2,538 -9,127 -7,735 -6,602 -22,966 -19,545 -15.18%
NP 26,076 -12,254 27,986 22,385 31,613 60,620 54,036 -11.43%
-
NP to SH 26,076 -12,254 27,986 22,385 31,613 60,620 54,036 -11.43%
-
Tax Rate 21.80% - 24.59% 25.68% 17.28% 27.48% 26.56% -
Total Cost 749,366 799,214 830,634 835,034 897,685 715,391 542,154 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 - - - - - - 7,463 -
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 370,397 372,462 372,154 373,083 373,234 373,275 373,176 -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 3.50% -1.65% 3.62% 2.91% 4.09% 7.73% 7.28% -
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 209.35 211.29 230.72 229.82 248.98 207.89 159.76 4.60%
EPS 7.04 -3.29 7.52 6.00 8.47 16.24 14.48 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 204.06 207.09 225.95 225.64 244.55 204.21 156.89 4.47%
EPS 6.86 -3.22 7.36 5.89 8.32 15.95 14.22 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
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 0.44 0.54 0.55 0.51 0.50 0.85 0.66 -6.53%
P/EPS 13.14 -34.95 17.02 19.67 14.64 10.84 7.25 10.41%
EY 7.61 -2.86 5.88 5.08 6.83 9.23 13.79 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
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 0.49 0.53 0.59 0.54 0.55 0.88 0.83 -8.40%
P/EPS 14.49 -33.74 18.09 20.50 16.29 11.21 9.19 7.88%
EY 6.90 -2.96 5.53 4.88 6.14 8.92 10.89 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
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