[CSCSTEL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.72%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 748,281 775,442 786,960 858,620 857,419 929,298 776,011 -0.60%
PBT 74,272 33,347 -14,792 37,113 30,120 38,215 83,586 -1.94%
Tax -11,773 -7,271 2,538 -9,127 -7,735 -6,602 -22,966 -10.52%
NP 62,499 26,076 -12,254 27,986 22,385 31,613 60,620 0.50%
-
NP to SH 62,499 26,076 -12,254 27,986 22,385 31,613 60,620 0.50%
-
Tax Rate 15.85% 21.80% - 24.59% 25.68% 17.28% 27.48% -
Total Cost 685,782 749,366 799,214 830,634 835,034 897,685 715,391 -0.70%
-
Net Worth 803,821 744,499 741,199 774,080 768,551 772,596 783,879 0.41%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 803,821 744,499 741,199 774,080 768,551 772,596 783,879 0.41%
NOSH 368,725 370,397 372,462 372,154 373,083 373,234 373,275 -0.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.35% 3.36% -1.56% 3.26% 2.61% 3.40% 7.81% -
ROE 7.78% 3.50% -1.65% 3.62% 2.91% 4.09% 7.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 202.94 209.35 211.29 230.72 229.82 248.98 207.89 -0.40%
EPS 16.95 7.04 -3.29 7.52 6.00 8.47 16.24 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.01 1.99 2.08 2.06 2.07 2.10 0.62%
Adjusted Per Share Value based on latest NOSH - 371,645
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 196.92 204.06 207.09 225.95 225.64 244.55 204.21 -0.60%
EPS 16.45 6.86 -3.22 7.36 5.89 8.32 15.95 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1153 1.9592 1.9505 2.0371 2.0225 2.0331 2.0628 0.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.93 0.925 1.15 1.28 1.18 1.24 1.76 -
P/RPS 0.95 0.44 0.54 0.55 0.51 0.50 0.85 1.86%
P/EPS 11.39 13.14 -34.95 17.02 19.67 14.64 10.84 0.82%
EY 8.78 7.61 -2.86 5.88 5.08 6.83 9.23 -0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.46 0.58 0.62 0.57 0.60 0.84 0.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 16/11/15 21/11/14 08/11/13 09/11/12 04/11/11 12/11/10 -
Price 1.99 1.02 1.11 1.36 1.23 1.38 1.82 -
P/RPS 0.98 0.49 0.53 0.59 0.54 0.55 0.88 1.80%
P/EPS 11.74 14.49 -33.74 18.09 20.50 16.29 11.21 0.77%
EY 8.52 6.90 -2.96 5.53 4.88 6.14 8.92 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.51 0.56 0.65 0.60 0.67 0.87 0.75%

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