Highlights

[CSCSTEL] QoQ Quarter Result on 2018-09-30 [#3]

Stock [CSCSTEL]: CSC STEEL HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -71.35%    YoY -     -78.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 355,504 336,591 342,533 347,718 367,187 325,679 320,539 7.13%
  QoQ % 5.62% -1.73% -1.49% -5.30% 12.75% 1.60% -
  Horiz. % 110.91% 105.01% 106.86% 108.48% 114.55% 101.60% 100.00%
PBT -4,553 3,766 13,512 13,581 19,323 15,910 18,842 -
  QoQ % -220.90% -72.13% -0.51% -29.72% 21.45% -15.56% -
  Horiz. % -24.16% 19.99% 71.71% 72.08% 102.55% 84.44% 100.00%
Tax 2,473 -786 -3,110 -2,992 -4,502 -1,868 -4,401 -
  QoQ % 414.63% 74.73% -3.94% 33.54% -141.01% 57.56% -
  Horiz. % -56.19% 17.86% 70.67% 67.98% 102.29% 42.44% 100.00%
NP -2,080 2,980 10,402 10,589 14,821 14,042 14,441 -
  QoQ % -169.80% -71.35% -1.77% -28.55% 5.55% -2.76% -
  Horiz. % -14.40% 20.64% 72.03% 73.33% 102.63% 97.24% 100.00%
NP to SH -2,080 2,980 10,402 10,589 14,821 14,042 14,441 -
  QoQ % -169.80% -71.35% -1.77% -28.55% 5.55% -2.76% -
  Horiz. % -14.40% 20.64% 72.03% 73.33% 102.63% 97.24% 100.00%
Tax Rate - % 20.87 % 23.02 % 22.03 % 23.30 % 11.74 % 23.36 % -
  QoQ % 0.00% -9.34% 4.49% -5.45% 98.47% -49.74% -
  Horiz. % 0.00% 89.34% 98.54% 94.31% 99.74% 50.26% 100.00%
Total Cost 357,584 333,611 332,131 337,129 352,366 311,637 306,098 10.89%
  QoQ % 7.19% 0.45% -1.48% -4.32% 13.07% 1.81% -
  Horiz. % 116.82% 108.99% 108.50% 110.14% 115.12% 101.81% 100.00%
Net Worth 805,074 805,074 801,381 808,767 819,846 805,074 790,302 1.24%
  QoQ % 0.00% 0.46% -0.91% -1.35% 1.83% 1.87% -
  Horiz. % 101.87% 101.87% 101.40% 102.34% 103.74% 101.87% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 14,772 - - - 36,930 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 249.17 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 805,074 805,074 801,381 808,767 819,846 805,074 790,302 1.24%
  QoQ % 0.00% 0.46% -0.91% -1.35% 1.83% 1.87% -
  Horiz. % 101.87% 101.87% 101.40% 102.34% 103.74% 101.87% 100.00%
NOSH 369,300 369,300 369,300 369,300 369,300 369,300 369,300 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -0.59 % 0.89 % 3.04 % 3.05 % 4.04 % 4.31 % 4.51 % -
  QoQ % -166.29% -70.72% -0.33% -24.50% -6.26% -4.43% -
  Horiz. % -13.08% 19.73% 67.41% 67.63% 89.58% 95.57% 100.00%
ROE -0.26 % 0.37 % 1.30 % 1.31 % 1.81 % 1.74 % 1.83 % -
  QoQ % -170.27% -71.54% -0.76% -27.62% 4.02% -4.92% -
  Horiz. % -14.21% 20.22% 71.04% 71.58% 98.91% 95.08% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 96.26 91.14 92.75 94.16 99.43 88.19 86.80 7.12%
  QoQ % 5.62% -1.74% -1.50% -5.30% 12.75% 1.60% -
  Horiz. % 110.90% 105.00% 106.85% 108.48% 114.55% 101.60% 100.00%
EPS -0.56 0.81 2.82 2.87 4.01 3.80 3.91 -
  QoQ % -169.14% -71.28% -1.74% -28.43% 5.53% -2.81% -
  Horiz. % -14.32% 20.72% 72.12% 73.40% 102.56% 97.19% 100.00%
DPS 4.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1800 2.1800 2.1700 2.1900 2.2200 2.1800 2.1400 1.24%
  QoQ % 0.00% 0.46% -0.91% -1.35% 1.83% 1.87% -
  Horiz. % 101.87% 101.87% 101.40% 102.34% 103.74% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 371,428
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 93.55 88.58 90.14 91.50 96.63 85.71 84.35 7.12%
  QoQ % 5.61% -1.73% -1.49% -5.31% 12.74% 1.61% -
  Horiz. % 110.91% 105.01% 106.86% 108.48% 114.56% 101.61% 100.00%
EPS -0.55 0.78 2.74 2.79 3.90 3.70 3.80 -
  QoQ % -170.51% -71.53% -1.79% -28.46% 5.41% -2.63% -
  Horiz. % -14.47% 20.53% 72.11% 73.42% 102.63% 97.37% 100.00%
DPS 3.89 0.00 0.00 0.00 9.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.02% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1186 2.1186 2.1089 2.1283 2.1575 2.1186 2.0797 1.24%
  QoQ % 0.00% 0.46% -0.91% -1.35% 1.84% 1.87% -
  Horiz. % 101.87% 101.87% 101.40% 102.34% 103.74% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0200 1.2000 1.3000 1.3700 1.5400 1.7200 1.8000 -
P/RPS 1.06 1.32 1.40 1.46 1.55 1.95 2.07 -35.92%
  QoQ % -19.70% -5.71% -4.11% -5.81% -20.51% -5.80% -
  Horiz. % 51.21% 63.77% 67.63% 70.53% 74.88% 94.20% 100.00%
P/EPS -181.10 148.71 46.15 47.78 38.37 45.24 46.03 -
  QoQ % -221.78% 222.23% -3.41% 24.52% -15.19% -1.72% -
  Horiz. % -393.44% 323.07% 100.26% 103.80% 83.36% 98.28% 100.00%
EY -0.55 0.67 2.17 2.09 2.61 2.21 2.17 -
  QoQ % -182.09% -69.12% 3.83% -19.92% 18.10% 1.84% -
  Horiz. % -25.35% 30.88% 100.00% 96.31% 120.28% 101.84% 100.00%
DY 3.92 0.00 0.00 0.00 6.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.47 0.55 0.60 0.63 0.69 0.79 0.84 -32.03%
  QoQ % -14.55% -8.33% -4.76% -8.70% -12.66% -5.95% -
  Horiz. % 55.95% 65.48% 71.43% 75.00% 82.14% 94.05% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 17/08/18 31/05/18 12/02/18 24/11/17 25/08/17 -
Price 1.1700 1.1000 1.3200 1.3500 1.5100 1.7100 1.6900 -
P/RPS 1.22 1.21 1.42 1.43 1.52 1.94 1.95 -26.79%
  QoQ % 0.83% -14.79% -0.70% -5.92% -21.65% -0.51% -
  Horiz. % 62.56% 62.05% 72.82% 73.33% 77.95% 99.49% 100.00%
P/EPS -207.73 136.32 46.86 47.08 37.63 44.97 43.22 -
  QoQ % -252.38% 190.91% -0.47% 25.11% -16.32% 4.05% -
  Horiz. % -480.63% 315.41% 108.42% 108.93% 87.07% 104.05% 100.00%
EY -0.48 0.73 2.13 2.12 2.66 2.22 2.31 -
  QoQ % -165.75% -65.73% 0.47% -20.30% 19.82% -3.90% -
  Horiz. % -20.78% 31.60% 92.21% 91.77% 115.15% 96.10% 100.00%
DY 3.42 0.00 0.00 0.00 6.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.66% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.50 0.61 0.62 0.68 0.78 0.79 -22.35%
  QoQ % 8.00% -18.03% -1.61% -8.82% -12.82% -1.27% -
  Horiz. % 68.35% 63.29% 77.22% 78.48% 86.08% 98.73% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers