[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -6.26%
YoY- -19.13%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,390,872 1,323,259 1,274,762 1,260,786 1,239,420 1,035,197 997,708 24.81%
PBT 54,324 76,079 75,674 81,692 88,016 82,123 99,029 -33.01%
Tax -11,968 -16,269 -15,689 -19,798 -21,992 -13,434 -15,697 -16.55%
NP 42,356 59,810 59,985 61,894 66,024 68,689 83,332 -36.33%
-
NP to SH 42,356 59,810 59,985 61,894 66,024 68,689 83,332 -36.33%
-
Tax Rate 22.03% 21.38% 20.73% 24.23% 24.99% 16.36% 15.85% -
Total Cost 1,348,516 1,263,449 1,214,777 1,198,892 1,173,396 966,508 914,376 29.59%
-
Net Worth 808,767 819,846 805,074 790,302 827,126 807,453 803,821 0.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 36,930 - - - - - -
Div Payout % - 61.75% - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 808,767 819,846 805,074 790,302 827,126 807,453 803,821 0.41%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 368,725 2.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.05% 4.52% 4.71% 4.91% 5.33% 6.64% 8.35% -
ROE 5.24% 7.30% 7.45% 7.83% 7.98% 8.51% 10.37% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 376.62 358.32 345.18 341.40 335.66 280.77 270.58 24.68%
EPS 11.48 16.20 16.24 16.76 17.88 18.63 22.60 -36.36%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.22 2.18 2.14 2.24 2.19 2.18 0.30%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 376.13 357.85 344.73 340.95 335.17 279.95 269.81 24.81%
EPS 11.45 16.17 16.22 16.74 17.85 18.58 22.54 -36.36%
DPS 0.00 9.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1871 2.2171 2.1771 2.1372 2.2368 2.1836 2.1738 0.40%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.37 1.54 1.72 1.80 1.78 2.15 1.93 -
P/RPS 0.36 0.43 0.50 0.53 0.53 0.77 0.71 -36.44%
P/EPS 11.94 9.51 10.59 10.74 9.96 11.54 8.54 25.06%
EY 8.37 10.52 9.44 9.31 10.05 8.67 11.71 -20.07%
DY 0.00 6.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.79 0.84 0.79 0.98 0.89 -20.58%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 12/02/18 24/11/17 25/08/17 26/05/17 13/02/17 16/11/16 -
Price 1.35 1.51 1.71 1.69 2.06 2.11 1.99 -
P/RPS 0.36 0.42 0.50 0.50 0.61 0.75 0.74 -38.17%
P/EPS 11.77 9.32 10.53 10.08 11.52 11.33 8.81 21.32%
EY 8.50 10.73 9.50 9.92 8.68 8.83 11.36 -17.59%
DY 0.00 6.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.78 0.79 0.92 0.96 0.91 -22.58%

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