[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.07%
YoY- -29.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,202,322 1,248,168 1,126,994 1,143,225 1,101,618 968,772 1,206,148 -0.21%
PBT 66,620 92,276 37,511 40,160 44,274 31,004 38,564 44.02%
Tax -16,520 -22,176 -9,505 -10,313 -11,808 -8,792 -9,014 49.81%
NP 50,100 70,100 28,006 29,846 32,466 22,212 29,550 42.23%
-
NP to SH 50,100 70,100 28,006 29,846 32,466 22,212 29,550 42.23%
-
Tax Rate 24.80% 24.03% 25.34% 25.68% 26.67% 28.36% 23.37% -
Total Cost 1,152,222 1,178,068 1,098,988 1,113,378 1,069,152 946,560 1,176,598 -1.38%
-
Net Worth 774,205 788,810 771,936 768,551 761,271 775,183 772,329 0.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 26,104 - - - 26,117 -
Div Payout % - - 93.21% - - - 88.38% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 774,205 788,810 771,936 768,551 761,271 775,183 772,329 0.16%
NOSH 372,213 372,080 372,916 373,083 373,172 372,684 373,106 -0.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.17% 5.62% 2.49% 2.61% 2.95% 2.29% 2.45% -
ROE 6.47% 8.89% 3.63% 3.88% 4.26% 2.87% 3.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 323.02 335.46 302.21 306.43 295.20 259.94 323.27 -0.05%
EPS 13.46 18.84 7.51 8.00 8.70 5.96 7.92 42.45%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.08 2.12 2.07 2.06 2.04 2.08 2.07 0.32%
Adjusted Per Share Value based on latest NOSH - 372,848
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 316.40 328.47 296.58 300.85 289.90 254.94 317.41 -0.21%
EPS 13.18 18.45 7.37 7.85 8.54 5.85 7.78 42.15%
DPS 0.00 0.00 6.87 0.00 0.00 0.00 6.87 -
NAPS 2.0374 2.0758 2.0314 2.0225 2.0033 2.04 2.0324 0.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.21 1.19 1.18 1.26 1.40 1.33 -
P/RPS 0.40 0.36 0.39 0.39 0.43 0.54 0.41 -1.63%
P/EPS 9.51 6.42 15.85 14.75 14.48 23.49 16.79 -31.56%
EY 10.52 15.57 6.31 6.78 6.90 4.26 5.95 46.26%
DY 0.00 0.00 5.88 0.00 0.00 0.00 5.26 -
P/NAPS 0.62 0.57 0.57 0.57 0.62 0.67 0.64 -2.09%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 -
Price 1.30 1.33 1.19 1.23 1.20 1.37 1.43 -
P/RPS 0.40 0.40 0.39 0.40 0.41 0.53 0.44 -6.16%
P/EPS 9.66 7.06 15.85 15.38 13.79 22.99 18.06 -34.13%
EY 10.35 14.17 6.31 6.50 7.25 4.35 5.54 51.74%
DY 0.00 0.00 5.88 0.00 0.00 0.00 4.90 -
P/NAPS 0.63 0.63 0.57 0.60 0.59 0.66 0.69 -5.88%

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