[CSCSTEL] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -61.61%
YoY- -72.1%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,124,061 944,596 1,073,470 1,099,063 1,196,841 1,139,941 1,061,538 0.95%
PBT 92,668 73,611 -19,238 14,877 52,830 14,415 87,530 0.95%
Tax -16,419 -15,477 3,759 -3,724 -12,851 -3,338 -24,916 -6.70%
NP 76,249 58,134 -15,479 11,153 39,979 11,077 62,614 3.33%
-
NP to SH 76,249 58,134 -15,479 11,153 39,979 11,077 62,614 3.33%
-
Tax Rate 17.72% 21.03% - 25.03% 24.33% 23.16% 28.47% -
Total Cost 1,047,812 886,462 1,088,949 1,087,910 1,156,862 1,128,864 998,924 0.79%
-
Net Worth 827,126 776,879 734,227 777,479 788,810 775,183 813,336 0.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 30,548 11,125 25,682 26,057 26,243 48,593 -
Div Payout % - 52.55% 0.00% 230.28% 65.18% 236.92% 77.61% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 827,126 776,879 734,227 777,479 788,810 775,183 813,336 0.28%
NOSH 380,000 368,189 370,821 371,999 372,080 372,684 373,090 0.30%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.78% 6.15% -1.44% 1.01% 3.34% 0.97% 5.90% -
ROE 9.22% 7.48% -2.11% 1.43% 5.07% 1.43% 7.70% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 304.41 256.55 289.48 295.45 321.66 305.87 284.53 1.13%
EPS 20.65 15.79 -4.17 3.00 10.74 2.97 16.78 3.51%
DPS 0.00 8.30 3.00 7.00 7.00 7.00 13.00 -
NAPS 2.24 2.11 1.98 2.09 2.12 2.08 2.18 0.45%
Adjusted Per Share Value based on latest NOSH - 371,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 295.81 248.58 282.49 289.23 314.96 299.98 279.35 0.95%
EPS 20.07 15.30 -4.07 2.94 10.52 2.92 16.48 3.33%
DPS 0.00 8.04 2.93 6.76 6.86 6.91 12.79 -
NAPS 2.1766 2.0444 1.9322 2.046 2.0758 2.04 2.1404 0.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.78 1.38 0.97 1.32 1.21 1.40 1.78 -
P/RPS 0.58 0.54 0.34 0.45 0.38 0.46 0.63 -1.36%
P/EPS 8.62 8.74 -23.24 44.03 11.26 47.10 10.61 -3.39%
EY 11.60 11.44 -4.30 2.27 8.88 2.12 9.43 3.50%
DY 0.00 6.01 3.09 5.30 5.79 5.00 7.30 -
P/NAPS 0.79 0.65 0.49 0.63 0.57 0.67 0.82 -0.61%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 16/05/16 08/05/15 07/05/14 13/05/13 11/05/12 13/05/11 -
Price 2.06 1.43 0.995 1.36 1.33 1.37 1.74 -
P/RPS 0.68 0.56 0.34 0.46 0.41 0.45 0.61 1.82%
P/EPS 9.98 9.06 -23.84 45.36 12.38 46.09 10.37 -0.63%
EY 10.02 11.04 -4.20 2.20 8.08 2.17 9.65 0.62%
DY 0.00 5.80 3.02 5.15 5.26 5.11 7.47 -
P/NAPS 0.92 0.68 0.50 0.65 0.63 0.66 0.80 2.35%

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