[CSCSTEL] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.02%
YoY- -49.41%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,036,953 1,070,068 1,128,194 1,134,268 1,188,021 1,049,756 801,273 4.38%
PBT 21,116 -13,471 44,504 30,470 49,404 126,565 15,060 5.79%
Tax -4,052 2,282 -10,897 -10,146 -9,231 -28,829 -3,110 4.50%
NP 17,064 -11,189 33,607 20,324 40,173 97,736 11,950 6.11%
-
NP to SH 17,064 -11,189 33,607 20,324 40,173 97,736 11,950 6.11%
-
Tax Rate 19.19% - 24.49% 33.30% 18.68% 22.78% 20.65% -
Total Cost 1,019,889 1,081,257 1,094,587 1,113,944 1,147,848 952,020 789,323 4.36%
-
Net Worth 741,160 739,853 773,022 768,067 767,154 792,999 742,774 -0.03%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 11,125 25,682 26,057 26,243 48,593 74,605 7,462 6.87%
Div Payout % 65.20% 0.00% 77.54% 129.13% 120.96% 76.33% 62.45% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 741,160 739,853 773,022 768,067 767,154 792,999 742,774 -0.03%
NOSH 368,736 371,785 371,645 372,848 370,606 377,619 373,253 -0.20%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.65% -1.05% 2.98% 1.79% 3.38% 9.31% 1.49% -
ROE 2.30% -1.51% 4.35% 2.65% 5.24% 12.32% 1.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 281.22 287.82 303.57 304.22 320.56 277.99 214.67 4.60%
EPS 4.63 -3.01 9.04 5.45 10.84 25.88 3.20 6.34%
DPS 3.00 7.00 7.00 7.00 13.00 20.00 2.00 6.98%
NAPS 2.01 1.99 2.08 2.06 2.07 2.10 1.99 0.16%
Adjusted Per Share Value based on latest NOSH - 372,848
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 272.88 281.60 296.89 298.49 312.64 276.25 210.86 4.38%
EPS 4.49 -2.94 8.84 5.35 10.57 25.72 3.14 6.13%
DPS 2.93 6.76 6.86 6.91 12.79 19.63 1.96 6.92%
NAPS 1.9504 1.947 2.0343 2.0212 2.0188 2.0868 1.9547 -0.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.925 1.15 1.28 1.18 1.24 1.76 1.05 -
P/RPS 0.33 0.40 0.42 0.39 0.39 0.63 0.49 -6.37%
P/EPS 19.99 -38.21 14.15 21.65 11.44 6.80 32.80 -7.91%
EY 5.00 -2.62 7.06 4.62 8.74 14.71 3.05 8.58%
DY 3.24 6.09 5.47 5.93 10.48 11.36 1.90 9.29%
P/NAPS 0.46 0.58 0.62 0.57 0.60 0.84 0.53 -2.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 21/11/14 08/11/13 09/11/12 04/11/11 12/11/10 13/11/09 -
Price 1.02 1.11 1.36 1.23 1.38 1.82 1.33 -
P/RPS 0.36 0.39 0.45 0.40 0.43 0.65 0.62 -8.65%
P/EPS 22.04 -36.88 15.04 22.56 12.73 7.03 41.54 -10.02%
EY 4.54 -2.71 6.65 4.43 7.85 14.22 2.41 11.12%
DY 2.94 6.31 5.15 5.69 9.42 10.99 1.50 11.86%
P/NAPS 0.51 0.56 0.65 0.60 0.67 0.87 0.67 -4.44%

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