[CSCSTEL] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -90.05%
YoY- -173.2%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,323,260 1,035,197 1,017,982 1,048,470 1,141,728 1,126,992 1,206,148 1.55%
PBT 76,079 82,123 69,449 -27,022 38,433 37,512 38,564 11.97%
Tax -16,269 -13,433 -14,848 5,757 -9,383 -9,505 -9,013 10.33%
NP 59,810 68,690 54,601 -21,265 29,050 28,007 29,551 12.45%
-
NP to SH 59,810 68,690 54,601 -21,265 29,050 28,007 29,551 12.45%
-
Tax Rate 21.38% 16.36% 21.38% - 24.41% 25.34% 23.37% -
Total Cost 1,263,450 966,507 963,381 1,069,735 1,112,678 1,098,985 1,176,597 1.19%
-
Net Worth 819,846 807,453 798,089 726,893 766,813 770,560 776,061 0.91%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 36,930 - 30,548 11,125 25,682 26,057 26,243 5.85%
Div Payout % 61.75% - 55.95% 0.00% 88.41% 93.04% 88.81% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 819,846 807,453 798,089 726,893 766,813 770,560 776,061 0.91%
NOSH 380,000 380,000 381,860 370,864 366,896 372,251 374,909 0.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.52% 6.64% 5.36% -2.03% 2.54% 2.49% 2.45% -
ROE 7.30% 8.51% 6.84% -2.93% 3.79% 3.63% 3.81% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 358.32 280.77 266.58 282.71 311.19 302.75 321.72 1.81%
EPS 16.20 18.63 14.30 -5.73 7.92 7.52 7.88 12.75%
DPS 10.00 0.00 8.00 3.00 7.00 7.00 7.00 6.11%
NAPS 2.22 2.19 2.09 1.96 2.09 2.07 2.07 1.17%
Adjusted Per Share Value based on latest NOSH - 370,864
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 348.23 272.42 267.89 275.91 300.45 296.58 317.41 1.55%
EPS 15.74 18.08 14.37 -5.60 7.64 7.37 7.78 12.44%
DPS 9.72 0.00 8.04 2.93 6.76 6.86 6.91 5.84%
NAPS 2.1575 2.1249 2.1002 1.9129 2.0179 2.0278 2.0423 0.91%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.54 2.15 1.09 1.01 1.24 1.19 1.33 -
P/RPS 0.43 0.77 0.41 0.36 0.40 0.39 0.41 0.79%
P/EPS 9.51 11.54 7.62 -17.61 15.66 15.82 16.87 -9.10%
EY 10.52 8.67 13.12 -5.68 6.39 6.32 5.93 10.01%
DY 6.49 0.00 7.34 2.97 5.65 5.88 5.26 3.56%
P/NAPS 0.69 0.98 0.52 0.52 0.59 0.57 0.64 1.26%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 13/02/17 22/02/16 09/02/15 21/02/14 05/02/13 10/02/12 -
Price 1.51 2.11 1.28 1.00 1.30 1.19 1.43 -
P/RPS 0.42 0.75 0.48 0.35 0.42 0.39 0.44 -0.77%
P/EPS 9.32 11.33 8.95 -17.44 16.42 15.82 18.14 -10.49%
EY 10.73 8.83 11.17 -5.73 6.09 6.32 5.51 11.73%
DY 6.62 0.00 6.25 3.00 5.38 5.88 4.90 5.13%
P/NAPS 0.68 0.96 0.61 0.51 0.62 0.57 0.69 -0.24%

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