[CSCSTEL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 38.98%
YoY- -58.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,068,580 1,073,161 1,177,345 1,148,268 1,060,081 1,118,568 928,965 2.35%
PBT 5,731 -6,544 48,685 20,508 53,770 177,782 -10,067 -
Tax -2,004 1,414 -11,862 -5,113 -16,406 -39,567 10,446 -
NP 3,727 -5,130 36,823 15,395 37,364 138,215 379 46.34%
-
NP to SH 3,727 -5,130 36,823 15,395 37,364 138,215 379 46.34%
-
Tax Rate 34.97% - 24.36% 24.93% 30.51% 22.26% - -
Total Cost 1,064,853 1,078,291 1,140,522 1,132,873 1,022,717 980,353 928,586 2.30%
-
Net Worth 733,583 741,634 774,851 761,861 774,788 783,793 701,024 0.75%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 11,125 25,682 26,057 26,243 48,593 74,605 31,823 -16.06%
Div Payout % 298.52% 0.00% 70.76% 170.47% 130.06% 53.98% 8,396.81% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 733,583 741,634 774,851 761,861 774,788 783,793 701,024 0.75%
NOSH 370,496 372,680 372,524 373,461 374,294 373,234 372,885 -0.10%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.35% -0.48% 3.13% 1.34% 3.52% 12.36% 0.04% -
ROE 0.51% -0.69% 4.75% 2.02% 4.82% 17.63% 0.05% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 288.42 287.96 316.04 307.47 283.22 299.70 249.13 2.46%
EPS 1.01 -1.38 9.88 4.12 9.98 37.03 0.10 46.99%
DPS 3.00 7.00 7.00 7.00 13.00 20.00 8.50 -15.92%
NAPS 1.98 1.99 2.08 2.04 2.07 2.10 1.88 0.86%
Adjusted Per Share Value based on latest NOSH - 373,461
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 281.21 282.41 309.83 302.18 278.97 294.36 244.46 2.36%
EPS 0.98 -1.35 9.69 4.05 9.83 36.37 0.10 46.26%
DPS 2.93 6.76 6.86 6.91 12.79 19.63 8.37 -16.04%
NAPS 1.9305 1.9517 2.0391 2.0049 2.0389 2.0626 1.8448 0.75%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.02 1.20 1.28 1.26 1.63 1.62 0.99 -
P/RPS 0.35 0.42 0.41 0.41 0.58 0.54 0.40 -2.19%
P/EPS 101.40 -87.18 12.95 30.57 16.33 4.37 974.03 -31.40%
EY 0.99 -1.15 7.72 3.27 6.12 22.86 0.10 46.50%
DY 2.94 5.83 5.47 5.56 7.98 12.35 8.59 -16.35%
P/NAPS 0.52 0.60 0.62 0.62 0.79 0.77 0.53 -0.31%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 05/08/14 02/08/13 17/08/12 12/08/11 09/08/10 17/08/09 -
Price 1.00 1.23 1.30 1.20 1.53 1.78 1.04 -
P/RPS 0.35 0.43 0.41 0.39 0.54 0.59 0.42 -2.99%
P/EPS 99.41 -89.36 13.15 29.11 15.33 4.81 1,023.22 -32.18%
EY 1.01 -1.12 7.60 3.44 6.52 20.80 0.10 46.99%
DY 3.00 5.69 5.38 5.83 8.50 11.24 8.17 -15.37%
P/NAPS 0.51 0.62 0.63 0.59 0.74 0.85 0.55 -1.25%

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