[CSCSTEL] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.89%
YoY- 139.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 955,984 1,068,580 1,073,161 1,177,345 1,148,268 1,060,081 1,118,568 -2.58%
PBT 97,820 5,731 -6,544 48,685 20,508 53,770 177,782 -9.46%
Tax -20,813 -2,004 1,414 -11,862 -5,113 -16,406 -39,567 -10.14%
NP 77,007 3,727 -5,130 36,823 15,395 37,364 138,215 -9.28%
-
NP to SH 77,007 3,727 -5,130 36,823 15,395 37,364 138,215 -9.28%
-
Tax Rate 21.28% 34.97% - 24.36% 24.93% 30.51% 22.26% -
Total Cost 878,977 1,064,853 1,078,291 1,140,522 1,132,873 1,022,717 980,353 -1.80%
-
Net Worth 778,205 733,583 741,634 774,851 761,861 774,788 783,793 -0.11%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 30,548 11,125 25,682 26,057 26,243 48,593 74,605 -13.81%
Div Payout % 39.67% 298.52% 0.00% 70.76% 170.47% 130.06% 53.98% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 778,205 733,583 741,634 774,851 761,861 774,788 783,793 -0.11%
NOSH 368,817 370,496 372,680 372,524 373,461 374,294 373,234 -0.19%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.06% 0.35% -0.48% 3.13% 1.34% 3.52% 12.36% -
ROE 9.90% 0.51% -0.69% 4.75% 2.02% 4.82% 17.63% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 259.20 288.42 287.96 316.04 307.47 283.22 299.70 -2.38%
EPS 20.88 1.01 -1.38 9.88 4.12 9.98 37.03 -9.09%
DPS 8.28 3.00 7.00 7.00 7.00 13.00 20.00 -13.65%
NAPS 2.11 1.98 1.99 2.08 2.04 2.07 2.10 0.07%
Adjusted Per Share Value based on latest NOSH - 372,524
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 258.52 288.97 290.21 318.39 310.52 286.68 302.49 -2.58%
EPS 20.82 1.01 -1.39 9.96 4.16 10.10 37.38 -9.28%
DPS 8.26 3.01 6.95 7.05 7.10 13.14 20.18 -13.82%
NAPS 2.1045 1.9838 2.0056 2.0954 2.0603 2.0952 2.1196 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.28 1.02 1.20 1.28 1.26 1.63 1.62 -
P/RPS 0.49 0.35 0.42 0.41 0.41 0.58 0.54 -1.60%
P/EPS 6.13 101.40 -87.18 12.95 30.57 16.33 4.37 5.79%
EY 16.31 0.99 -1.15 7.72 3.27 6.12 22.86 -5.46%
DY 6.47 2.94 5.83 5.47 5.56 7.98 12.35 -10.20%
P/NAPS 0.61 0.52 0.60 0.62 0.62 0.79 0.77 -3.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 14/08/15 05/08/14 02/08/13 17/08/12 12/08/11 09/08/10 -
Price 1.50 1.00 1.23 1.30 1.20 1.53 1.78 -
P/RPS 0.58 0.35 0.43 0.41 0.39 0.54 0.59 -0.28%
P/EPS 7.18 99.41 -89.36 13.15 29.11 15.33 4.81 6.89%
EY 13.92 1.01 -1.12 7.60 3.44 6.52 20.80 -6.46%
DY 5.52 3.00 5.69 5.38 5.83 8.50 11.24 -11.16%
P/NAPS 0.71 0.51 0.62 0.63 0.59 0.74 0.85 -2.95%

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