[CSCSTEL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.63%
YoY- 372.6%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 242,539 261,510 283,108 269,574 276,850 258,723 273,745 -1.99%
PBT 36,102 -12,231 1,320 7,391 349 11,189 42,980 -2.86%
Tax -7,577 3,219 -256 -1,770 -2,411 -2,629 -5,864 4.36%
NP 28,525 -9,012 1,064 5,621 -2,062 8,560 37,116 -4.29%
-
NP to SH 28,525 -9,012 1,064 5,621 -2,062 8,560 37,116 -4.29%
-
Tax Rate 20.99% - 19.39% 23.95% 690.83% 23.50% 13.64% -
Total Cost 214,014 270,522 282,044 263,953 278,912 250,163 236,629 -1.65%
-
Net Worth 798,089 726,893 766,813 770,560 776,061 792,454 779,622 0.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 30,548 11,125 25,682 26,057 26,243 48,593 74,605 -13.82%
Div Payout % 107.10% 0.00% 2,413.79% 463.58% 0.00% 567.69% 201.01% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 798,089 726,893 766,813 770,560 776,061 792,454 779,622 0.39%
NOSH 381,860 370,864 366,896 372,251 374,909 373,799 373,025 0.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.76% -3.45% 0.38% 2.09% -0.74% 3.31% 13.56% -
ROE 3.57% -1.24% 0.14% 0.73% -0.27% 1.08% 4.76% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 63.52 70.51 77.16 72.42 73.84 69.21 73.39 -2.37%
EPS 7.47 -2.43 0.29 1.51 -0.55 2.29 9.95 -4.66%
DPS 8.00 3.00 7.00 7.00 7.00 13.00 20.00 -14.15%
NAPS 2.09 1.96 2.09 2.07 2.07 2.12 2.09 0.00%
Adjusted Per Share Value based on latest NOSH - 372,251
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.59 70.72 76.56 72.90 74.87 69.97 74.03 -1.99%
EPS 7.71 -2.44 0.29 1.52 -0.56 2.31 10.04 -4.30%
DPS 8.26 3.01 6.95 7.05 7.10 13.14 20.18 -13.82%
NAPS 2.1583 1.9657 2.0737 2.0838 2.0987 2.143 2.1083 0.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.09 1.01 1.24 1.19 1.33 1.72 1.30 -
P/RPS 1.72 1.43 1.61 1.64 1.80 2.49 1.77 -0.47%
P/EPS 14.59 -41.56 427.59 78.81 -241.82 75.11 13.07 1.84%
EY 6.85 -2.41 0.23 1.27 -0.41 1.33 7.65 -1.82%
DY 7.34 2.97 5.65 5.88 5.26 7.56 15.38 -11.59%
P/NAPS 0.52 0.52 0.59 0.57 0.64 0.81 0.62 -2.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 09/02/15 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 -
Price 1.28 1.00 1.30 1.19 1.43 1.76 1.53 -
P/RPS 2.02 1.42 1.68 1.64 1.94 2.54 2.08 -0.48%
P/EPS 17.14 -41.15 448.28 78.81 -260.00 76.86 15.38 1.82%
EY 5.84 -2.43 0.22 1.27 -0.38 1.30 6.50 -1.76%
DY 6.25 3.00 5.38 5.88 4.90 7.39 13.07 -11.56%
P/NAPS 0.61 0.51 0.62 0.57 0.69 0.83 0.73 -2.94%

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