[CSCSTEL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 42.75%
YoY- 260.92%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 944,596 1,073,470 1,099,063 1,196,841 1,139,941 1,061,538 978,373 -0.58%
PBT 73,611 -19,238 14,877 52,830 14,415 87,530 148,255 -11.00%
Tax -15,477 3,759 -3,724 -12,851 -3,338 -24,916 -32,219 -11.49%
NP 58,134 -15,479 11,153 39,979 11,077 62,614 116,036 -10.87%
-
NP to SH 58,134 -15,479 11,153 39,979 11,077 62,614 116,036 -10.87%
-
Tax Rate 21.03% - 25.03% 24.33% 23.16% 28.47% 21.73% -
Total Cost 886,462 1,088,949 1,087,910 1,156,862 1,128,864 998,924 862,337 0.46%
-
Net Worth 776,879 734,227 777,479 788,810 775,183 813,336 809,595 -0.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 30,548 11,125 25,682 26,057 26,243 48,593 74,605 -13.81%
Div Payout % 52.55% 0.00% 230.28% 65.18% 236.92% 77.61% 64.29% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 776,879 734,227 777,479 788,810 775,183 813,336 809,595 -0.68%
NOSH 368,189 370,821 371,999 372,080 372,684 373,090 373,085 -0.21%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.15% -1.44% 1.01% 3.34% 0.97% 5.90% 11.86% -
ROE 7.48% -2.11% 1.43% 5.07% 1.43% 7.70% 14.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 256.55 289.48 295.45 321.66 305.87 284.53 262.24 -0.36%
EPS 15.79 -4.17 3.00 10.74 2.97 16.78 31.10 -10.67%
DPS 8.30 3.00 7.00 7.00 7.00 13.00 20.00 -13.62%
NAPS 2.11 1.98 2.09 2.12 2.08 2.18 2.17 -0.46%
Adjusted Per Share Value based on latest NOSH - 372,080
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 248.58 282.49 289.23 314.96 299.98 279.35 257.47 -0.58%
EPS 15.30 -4.07 2.94 10.52 2.92 16.48 30.54 -10.87%
DPS 8.04 2.93 6.76 6.86 6.91 12.79 19.63 -13.81%
NAPS 2.0444 1.9322 2.046 2.0758 2.04 2.1404 2.1305 -0.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.38 0.97 1.32 1.21 1.40 1.78 1.75 -
P/RPS 0.54 0.34 0.45 0.38 0.46 0.63 0.67 -3.52%
P/EPS 8.74 -23.24 44.03 11.26 47.10 10.61 5.63 7.59%
EY 11.44 -4.30 2.27 8.88 2.12 9.43 17.77 -7.07%
DY 6.01 3.09 5.30 5.79 5.00 7.30 11.43 -10.15%
P/NAPS 0.65 0.49 0.63 0.57 0.67 0.82 0.81 -3.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 08/05/15 07/05/14 13/05/13 11/05/12 13/05/11 07/05/10 -
Price 1.43 0.995 1.36 1.33 1.37 1.74 1.85 -
P/RPS 0.56 0.34 0.46 0.41 0.45 0.61 0.71 -3.87%
P/EPS 9.06 -23.84 45.36 12.38 46.09 10.37 5.95 7.25%
EY 11.04 -4.20 2.20 8.08 2.17 9.65 16.81 -6.76%
DY 5.80 3.02 5.15 5.26 5.11 7.47 10.81 -9.84%
P/NAPS 0.68 0.50 0.65 0.63 0.66 0.80 0.85 -3.64%

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