[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 46.49%
YoY- 273.72%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 883,964 1,017,982 1,033,922 1,105,408 1,177,508 1,048,470 1,049,280 -10.79%
PBT 45,836 69,450 44,462 42,172 29,188 -27,023 -19,722 -
Tax -10,048 -14,848 -9,694 -10,448 -7,532 5,757 3,384 -
NP 35,788 54,602 34,768 31,724 21,656 -21,266 -16,338 -
-
NP to SH 35,788 54,602 34,768 31,724 21,656 -21,266 -16,338 -
-
Tax Rate 21.92% 21.38% 21.80% 24.77% 25.81% - - -
Total Cost 848,176 963,380 999,154 1,073,684 1,155,852 1,069,736 1,065,618 -14.10%
-
Net Worth 776,879 773,682 744,499 735,521 734,227 728,695 741,199 3.18%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 29,614 - - - 11,153 - -
Div Payout % - 54.24% - - - 0.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 776,879 773,682 744,499 735,521 734,227 728,695 741,199 3.18%
NOSH 368,189 370,183 370,397 371,475 370,821 371,783 372,461 -0.76%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.05% 5.36% 3.36% 2.87% 1.84% -2.03% -1.56% -
ROE 4.61% 7.06% 4.67% 4.31% 2.95% -2.92% -2.20% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 240.08 274.99 279.14 297.57 317.54 282.01 281.71 -10.10%
EPS 9.72 14.75 9.39 8.54 5.84 -5.72 -4.39 -
DPS 0.00 8.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.11 2.09 2.01 1.98 1.98 1.96 1.99 3.97%
Adjusted Per Share Value based on latest NOSH - 370,496
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 232.62 267.89 272.08 290.90 309.87 275.91 276.13 -10.79%
EPS 9.42 14.37 9.15 8.35 5.70 -5.60 -4.30 -
DPS 0.00 7.79 0.00 0.00 0.00 2.94 0.00 -
NAPS 2.0444 2.036 1.9592 1.9356 1.9322 1.9176 1.9505 3.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.09 0.925 1.02 0.97 1.01 1.15 -
P/RPS 0.57 0.40 0.33 0.34 0.31 0.36 0.41 24.53%
P/EPS 14.20 7.39 9.85 11.94 16.61 -17.66 -26.22 -
EY 7.04 13.53 10.15 8.37 6.02 -5.66 -3.81 -
DY 0.00 7.34 0.00 0.00 0.00 2.97 0.00 -
P/NAPS 0.65 0.52 0.46 0.52 0.49 0.52 0.58 7.88%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 22/02/16 16/11/15 14/08/15 08/05/15 09/02/15 21/11/14 -
Price 1.43 1.28 1.02 1.00 0.995 1.00 1.11 -
P/RPS 0.60 0.47 0.37 0.34 0.31 0.35 0.39 33.23%
P/EPS 14.71 8.68 10.87 11.71 17.04 -17.48 -25.30 -
EY 6.80 11.52 9.20 8.54 5.87 -5.72 -3.95 -
DY 0.00 6.25 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.68 0.61 0.51 0.51 0.50 0.51 0.56 13.80%

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