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

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,124,061	944,596	1,073,470	1,099,063	1,196,841	1,139,941	1,061,538	0.95%
YoY %	19.00%	-12.01%	-2.33%	-8.17%	4.99%	7.39%	-	-
Horiz. %	105.89%	88.98%	101.12%	103.53%	112.75%	107.39%	100.00%	-
PBT	92,668	73,611	-19,238	14,877	52,830	14,415	87,530	0.95%
YoY %	25.89%	482.63%	-229.31%	-71.84%	266.49%	-83.53%	-	-
Horiz. %	105.87%	84.10%	-21.98%	17.00%	60.36%	16.47%	100.00%	-
Tax	-16,419	-15,477	3,759	-3,724	-12,851	-3,338	-24,916	-6.70%
YoY %	-6.09%	-511.73%	200.94%	71.02%	-284.99%	86.60%	-	-
Horiz. %	65.90%	62.12%	-15.09%	14.95%	51.58%	13.40%	100.00%	-
NP	76,249	58,134	-15,479	11,153	39,979	11,077	62,614	3.33%
YoY %	31.16%	475.57%	-238.79%	-72.10%	260.92%	-82.31%	-	-
Horiz. %	121.78%	92.85%	-24.72%	17.81%	63.85%	17.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,249	58,134	-15,479	11,153	39,979	11,077	62,614	3.33%
YoY %	31.16%	475.57%	-238.79%	-72.10%	260.92%	-82.31%	-	-
Horiz. %	121.78%	92.85%	-24.72%	17.81%	63.85%	17.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.72%	21.03%	-	25.03%	24.33%	23.16%	28.47%	-
YoY %	-15.74%	0.00%	-	2.88%	5.05%	-18.65%	-	-
Horiz. %	62.24%	73.87%	-	87.92%	85.46%	81.35%	100.00%	-
Total Cost	1,047,812	886,462	1,088,949	1,087,910	1,156,862	1,128,864	998,924	0.79%
YoY %	18.20%	-18.59%	0.10%	-5.96%	2.48%	13.01%	-	-
Horiz. %	104.89%	88.74%	109.01%	108.91%	115.81%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	827,126	776,879	734,227	777,479	788,810	775,183	813,336	0.28%
YoY %	6.47%	5.81%	-5.56%	-1.44%	1.76%	-4.69%	-	-
Horiz. %	101.70%	95.52%	90.27%	95.59%	96.98%	95.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	30,548	11,125	25,682	26,057	26,243	48,593	-
YoY %	-	174.59%	-56.68%	-1.44%	-0.71%	-45.99%	-	-
Horiz. %	-	62.87%	22.89%	52.85%	53.62%	54.01%	100.00%	-
Div Payout %	-	52.55%	0.00%	230.28%	65.18%	236.92%	77.61%	-
YoY %	-	0.00%	0.00%	253.30%	-72.49%	205.27%	-	-
Horiz. %	-	67.71%	0.00%	296.71%	83.98%	305.27%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	827,126	776,879	734,227	777,479	788,810	775,183	813,336	0.28%
YoY %	6.47%	5.81%	-5.56%	-1.44%	1.76%	-4.69%	-	-
Horiz. %	101.70%	95.52%	90.27%	95.59%	96.98%	95.31%	100.00%	-
NOSH	380,000	368,189	370,821	371,999	372,080	372,684	373,090	0.30%
YoY %	3.21%	-0.71%	-0.32%	-0.02%	-0.16%	-0.11%	-	-
Horiz. %	101.85%	98.69%	99.39%	99.71%	99.73%	99.89%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	6.78%	6.15%	-1.44%	1.01%	3.34%	0.97%	5.90%	-
YoY %	10.24%	527.08%	-242.57%	-69.76%	244.33%	-83.56%	-	-
Horiz. %	114.92%	104.24%	-24.41%	17.12%	56.61%	16.44%	100.00%	-
ROE	9.22%	7.48%	-2.11%	1.43%	5.07%	1.43%	7.70%	-
YoY %	23.26%	454.50%	-247.55%	-71.79%	254.55%	-81.43%	-	-
Horiz. %	119.74%	97.14%	-27.40%	18.57%	65.84%	18.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	304.41	256.55	289.48	295.45	321.66	305.87	284.53	1.13%
YoY %	18.66%	-11.38%	-2.02%	-8.15%	5.16%	7.50%	-	-
Horiz. %	106.99%	90.17%	101.74%	103.84%	113.05%	107.50%	100.00%	-
EPS	20.65	15.79	-4.17	3.00	10.74	2.97	16.78	3.51%
YoY %	30.78%	478.66%	-239.00%	-72.07%	261.62%	-82.30%	-	-
Horiz. %	123.06%	94.10%	-24.85%	17.88%	64.00%	17.70%	100.00%	-
DPS	0.00	8.30	3.00	7.00	7.00	7.00	13.00	-
YoY %	0.00%	176.67%	-57.14%	0.00%	0.00%	-46.15%	-	-
Horiz. %	0.00%	63.85%	23.08%	53.85%	53.85%	53.85%	100.00%	-
NAPS	2.24	2.11	1.98	2.09	2.12	2.08	2.18	0.45%
YoY %	6.16%	6.57%	-5.26%	-1.42%	1.92%	-4.59%	-	-
Horiz. %	102.75%	96.79%	90.83%	95.87%	97.25%	95.41%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 371,999
RPS	295.81	248.58	282.49	289.23	314.96	299.98	279.35	0.95%
YoY %	19.00%	-12.00%	-2.33%	-8.17%	4.99%	7.39%	-	-
Horiz. %	105.89%	88.99%	101.12%	103.54%	112.75%	107.39%	100.00%	-
EPS	20.07	15.30	-4.07	2.94	10.52	2.92	16.48	3.33%
YoY %	31.18%	475.92%	-238.44%	-72.05%	260.27%	-82.28%	-	-
Horiz. %	121.78%	92.84%	-24.70%	17.84%	63.83%	17.72%	100.00%	-
DPS	0.00	8.04	2.93	6.76	6.86	6.91	12.79	-
YoY %	0.00%	174.40%	-56.66%	-1.46%	-0.72%	-45.97%	-	-
Horiz. %	0.00%	62.86%	22.91%	52.85%	53.64%	54.03%	100.00%	-
NAPS	2.1766	2.0444	1.9322	2.046	2.0758	2.04	2.1404	0.27%
YoY %	6.47%	5.81%	-5.56%	-1.44%	1.75%	-4.69%	-	-
Horiz. %	101.69%	95.51%	90.27%	95.59%	96.98%	95.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.41%	58.82%	-24.44%	18.42%	-17.39%	-26.98%	-	-
Horiz. %	92.06%	85.71%	53.97%	71.43%	60.32%	73.02%	100.00%	-
P/EPS	8.62	8.74	-23.24	44.03	11.26	47.10	10.61	-3.39%
YoY %	-1.37%	137.61%	-152.78%	291.03%	-76.09%	343.92%	-	-
Horiz. %	81.24%	82.38%	-219.04%	414.99%	106.13%	443.92%	100.00%	-
EY	11.60	11.44	-4.30	2.27	8.88	2.12	9.43	3.50%
YoY %	1.40%	366.05%	-289.43%	-74.44%	318.87%	-77.52%	-	-
Horiz. %	123.01%	121.31%	-45.60%	24.07%	94.17%	22.48%	100.00%	-
DY	0.00	6.01	3.09	5.30	5.79	5.00	7.30	-
YoY %	0.00%	94.50%	-41.70%	-8.46%	15.80%	-31.51%	-	-
Horiz. %	0.00%	82.33%	42.33%	72.60%	79.32%	68.49%	100.00%	-
P/NAPS	0.79	0.65	0.49	0.63	0.57	0.67	0.82	-0.61%
YoY %	21.54%	32.65%	-22.22%	10.53%	-14.93%	-18.29%	-	-
Horiz. %	96.34%	79.27%	59.76%	76.83%	69.51%	81.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	21.43%	64.71%	-26.09%	12.20%	-8.89%	-26.23%	-	-
Horiz. %	111.48%	91.80%	55.74%	75.41%	67.21%	73.77%	100.00%	-
P/EPS	9.98	9.06	-23.84	45.36	12.38	46.09	10.37	-0.63%
YoY %	10.15%	138.00%	-152.56%	266.40%	-73.14%	344.46%	-	-
Horiz. %	96.24%	87.37%	-229.89%	437.42%	119.38%	444.46%	100.00%	-
EY	10.02	11.04	-4.20	2.20	8.08	2.17	9.65	0.62%
YoY %	-9.24%	362.86%	-290.91%	-72.77%	272.35%	-77.51%	-	-
Horiz. %	103.83%	114.40%	-43.52%	22.80%	83.73%	22.49%	100.00%	-
DY	0.00	5.80	3.02	5.15	5.26	5.11	7.47	-
YoY %	0.00%	92.05%	-41.36%	-2.09%	2.94%	-31.59%	-	-
Horiz. %	0.00%	77.64%	40.43%	68.94%	70.41%	68.41%	100.00%	-
P/NAPS	0.92	0.68	0.50	0.65	0.63	0.66	0.80	2.35%
YoY %	35.29%	36.00%	-23.08%	3.17%	-4.55%	-17.50%	-	-
Horiz. %	115.00%	85.00%	62.50%	81.25%	78.75%	82.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos