[CSCSTEL] YoY 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- -63.76%
YoY- -81.07%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
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 286,916 242,539 261,510 283,108 269,574 276,850 258,723 1.73%
PBT 7,851 36,102 -12,231 1,320 7,391 349 11,189 -5.72%
Tax -1,661 -7,577 3,219 -256 -1,770 -2,411 -2,629 -7.36%
NP 6,190 28,525 -9,012 1,064 5,621 -2,062 8,560 -5.25%
-
NP to SH 6,190 28,525 -9,012 1,064 5,621 -2,062 8,560 -5.25%
-
Tax Rate 21.16% 20.99% - 19.39% 23.95% 690.83% 23.50% -
Total Cost 280,726 214,014 270,522 282,044 263,953 278,912 250,163 1.93%
-
Net Worth 807,453 798,089 726,893 766,813 770,560 776,061 792,454 0.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 30,548 11,125 25,682 26,057 26,243 48,593 -
Div Payout % - 107.10% 0.00% 2,413.79% 463.58% 0.00% 567.69% -
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 807,453 798,089 726,893 766,813 770,560 776,061 792,454 0.31%
NOSH 380,000 381,860 370,864 366,896 372,251 374,909 373,799 0.27%
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 2.16% 11.76% -3.45% 0.38% 2.09% -0.74% 3.31% -
ROE 0.77% 3.57% -1.24% 0.14% 0.73% -0.27% 1.08% -
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 77.82 63.52 70.51 77.16 72.42 73.84 69.21 1.97%
EPS 1.68 7.47 -2.43 0.29 1.51 -0.55 2.29 -5.02%
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 75.50 63.83 68.82 74.50 70.94 72.86 68.09 1.73%
EPS 1.63 7.51 -2.37 0.28 1.48 -0.54 2.25 -5.22%
DPS 0.00 8.04 2.93 6.76 6.86 6.91 12.79 -
NAPS 2.1249 2.1002 1.9129 2.0179 2.0278 2.0423 2.0854 0.31%
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 2.76 1.72 1.43 1.61 1.64 1.80 2.49 1.72%
P/EPS 128.06 14.59 -41.56 427.59 78.81 -241.82 75.11 9.29%
EY 0.78 6.85 -2.41 0.23 1.27 -0.41 1.33 -8.50%
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 2.71 2.02 1.42 1.68 1.64 1.94 2.54 1.08%
P/EPS 125.68 17.14 -41.15 448.28 78.81 -260.00 76.86 8.53%
EY 0.80 5.84 -2.43 0.22 1.27 -0.38 1.30 -7.76%
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