[CSCSTEL] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
10-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -26.44%
YoY- -57.28%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,048,470 1,141,728 1,126,992 1,206,148 1,034,734 869,936 1,372,850 -4.39%
PBT -27,022 38,433 37,512 38,564 94,774 116,561 51,975 -
Tax 5,757 -9,383 -9,505 -9,013 -25,594 -25,409 6,794 -2.72%
NP -21,265 29,050 28,007 29,551 69,180 91,152 58,769 -
-
NP to SH -21,265 29,050 28,007 29,551 69,180 91,152 58,769 -
-
Tax Rate - 24.41% 25.34% 23.37% 27.01% 21.80% -13.07% -
Total Cost 1,069,735 1,112,678 1,098,985 1,176,597 965,554 778,784 1,314,081 -3.36%
-
Net Worth 726,893 766,813 770,560 776,061 792,454 779,622 690,852 0.85%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 11,125 25,682 26,057 26,243 48,593 82,067 69,524 -26.30%
Div Payout % 0.00% 88.41% 93.04% 88.81% 70.24% 90.03% 118.30% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 726,893 766,813 770,560 776,061 792,454 779,622 690,852 0.85%
NOSH 370,864 366,896 372,251 374,909 373,799 373,025 373,433 -0.11%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -2.03% 2.54% 2.49% 2.45% 6.69% 10.48% 4.28% -
ROE -2.93% 3.79% 3.63% 3.81% 8.73% 11.69% 8.51% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 282.71 311.19 302.75 321.72 276.82 233.21 367.63 -4.28%
EPS -5.73 7.92 7.52 7.88 18.51 24.44 15.74 -
DPS 3.00 7.00 7.00 7.00 13.00 22.00 18.50 -26.14%
NAPS 1.96 2.09 2.07 2.07 2.12 2.09 1.85 0.96%
Adjusted Per Share Value based on latest NOSH - 374,909
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 275.91 300.45 296.58 317.41 272.30 228.93 361.28 -4.39%
EPS -5.60 7.64 7.37 7.78 18.21 23.99 15.47 -
DPS 2.93 6.76 6.86 6.91 12.79 21.60 18.30 -26.30%
NAPS 1.9129 2.0179 2.0278 2.0423 2.0854 2.0516 1.818 0.85%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.01 1.24 1.19 1.33 1.72 1.30 0.84 -
P/RPS 0.36 0.40 0.39 0.41 0.62 0.56 0.23 7.74%
P/EPS -17.61 15.66 15.82 16.87 9.29 5.32 5.34 -
EY -5.68 6.39 6.32 5.93 10.76 18.80 18.74 -
DY 2.97 5.65 5.88 5.26 7.56 16.92 22.02 -28.37%
P/NAPS 0.52 0.59 0.57 0.64 0.81 0.62 0.45 2.43%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 09/02/15 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 13/02/09 -
Price 1.00 1.30 1.19 1.43 1.76 1.53 0.92 -
P/RPS 0.35 0.42 0.39 0.44 0.64 0.66 0.25 5.76%
P/EPS -17.44 16.42 15.82 18.14 9.51 6.26 5.85 -
EY -5.73 6.09 6.32 5.51 10.52 15.97 17.11 -
DY 3.00 5.38 5.88 4.90 7.39 14.38 20.11 -27.16%
P/NAPS 0.51 0.62 0.57 0.69 0.83 0.73 0.50 0.33%

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