[CSCSTEL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.8%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,017,982 1,048,470 1,141,728 1,126,992 1,206,148 1,034,734 869,936 2.65%
PBT 69,449 -27,022 38,433 37,512 38,564 94,774 116,561 -8.26%
Tax -14,848 5,757 -9,383 -9,505 -9,013 -25,594 -25,409 -8.56%
NP 54,601 -21,265 29,050 28,007 29,551 69,180 91,152 -8.18%
-
NP to SH 54,601 -21,265 29,050 28,007 29,551 69,180 91,152 -8.18%
-
Tax Rate 21.38% - 24.41% 25.34% 23.37% 27.01% 21.80% -
Total Cost 963,381 1,069,735 1,112,678 1,098,985 1,176,597 965,554 778,784 3.60%
-
Net Worth 798,089 726,893 766,813 770,560 776,061 792,454 779,622 0.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 30,548 11,125 25,682 26,057 26,243 48,593 82,067 -15.17%
Div Payout % 55.95% 0.00% 88.41% 93.04% 88.81% 70.24% 90.03% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 798,089 726,893 766,813 770,560 776,061 792,454 779,622 0.39%
NOSH 381,860 370,864 366,896 372,251 374,909 373,799 373,025 0.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.36% -2.03% 2.54% 2.49% 2.45% 6.69% 10.48% -
ROE 6.84% -2.93% 3.79% 3.63% 3.81% 8.73% 11.69% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 266.58 282.71 311.19 302.75 321.72 276.82 233.21 2.25%
EPS 14.30 -5.73 7.92 7.52 7.88 18.51 24.44 -8.54%
DPS 8.00 3.00 7.00 7.00 7.00 13.00 22.00 -15.50%
NAPS 2.09 1.96 2.09 2.07 2.07 2.12 2.09 0.00%
Adjusted Per Share Value based on latest NOSH - 372,251
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 275.29 283.54 308.75 304.77 326.18 279.82 235.25 2.65%
EPS 14.77 -5.75 7.86 7.57 7.99 18.71 24.65 -8.17%
DPS 8.26 3.01 6.95 7.05 7.10 13.14 22.19 -15.17%
NAPS 2.1583 1.9657 2.0737 2.0838 2.0987 2.143 2.1083 0.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.09 1.01 1.24 1.19 1.33 1.72 1.30 -
P/RPS 0.41 0.36 0.40 0.39 0.41 0.62 0.56 -5.06%
P/EPS 7.62 -17.61 15.66 15.82 16.87 9.29 5.32 6.16%
EY 13.12 -5.68 6.39 6.32 5.93 10.76 18.80 -5.81%
DY 7.34 2.97 5.65 5.88 5.26 7.56 16.92 -12.98%
P/NAPS 0.52 0.52 0.59 0.57 0.64 0.81 0.62 -2.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 09/02/15 21/02/14 05/02/13 10/02/12 17/02/11 05/02/10 -
Price 1.28 1.00 1.30 1.19 1.43 1.76 1.53 -
P/RPS 0.48 0.35 0.42 0.39 0.44 0.64 0.66 -5.16%
P/EPS 8.95 -17.44 16.42 15.82 18.14 9.51 6.26 6.13%
EY 11.17 -5.73 6.09 6.32 5.51 10.52 15.97 -5.78%
DY 6.25 3.00 5.38 5.88 4.90 7.39 14.38 -12.96%
P/NAPS 0.61 0.51 0.62 0.57 0.69 0.83 0.73 -2.94%

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