[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -71.51%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,663,796 1,080,042 950,017 811,356 1,137,084 1,363,006 1,371,488 13.73%
PBT 120,636 46,572 23,884 3,934 20,084 43,449 46,294 89.25%
Tax -33,328 -9,572 -3,120 1,772 -56 -8,645 -9,312 133.79%
NP 87,308 37,000 20,764 5,706 20,028 34,804 36,982 77.20%
-
NP to SH 87,308 37,000 20,764 5,706 20,028 34,804 36,982 77.20%
-
Tax Rate 27.63% 20.55% 13.06% -45.04% 0.28% 19.90% 20.11% -
Total Cost 1,576,488 1,043,042 929,253 805,650 1,117,056 1,328,202 1,334,505 11.73%
-
Net Worth 860,468 838,310 816,153 801,381 855,000 823,539 819,846 3.27%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 25,851 - - - 24,373 - -
Div Payout % - 69.87% - - - 70.03% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 860,468 838,310 816,153 801,381 855,000 823,539 819,846 3.27%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.25% 3.43% 2.19% 0.70% 1.76% 2.55% 2.70% -
ROE 10.15% 4.41% 2.54% 0.71% 2.34% 4.23% 4.51% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 450.53 292.46 257.25 219.70 299.23 369.08 371.38 13.73%
EPS 23.64 10.02 5.63 1.54 5.44 9.42 10.01 77.24%
DPS 0.00 7.00 0.00 0.00 0.00 6.60 0.00 -
NAPS 2.33 2.27 2.21 2.17 2.25 2.23 2.22 3.27%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 449.94 292.07 256.91 219.41 307.50 368.59 370.89 13.73%
EPS 23.61 10.01 5.62 1.54 5.42 9.41 10.00 77.21%
DPS 0.00 6.99 0.00 0.00 0.00 6.59 0.00 -
NAPS 2.3269 2.267 2.2071 2.1672 2.3122 2.2271 2.2171 3.27%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.43 1.35 0.82 0.805 0.605 1.06 1.01 -
P/RPS 0.32 0.46 0.32 0.37 0.20 0.29 0.27 11.98%
P/EPS 6.05 13.47 14.58 52.10 11.48 11.25 10.09 -28.87%
EY 16.53 7.42 6.86 1.92 8.71 8.89 9.92 40.50%
DY 0.00 5.19 0.00 0.00 0.00 6.23 0.00 -
P/NAPS 0.61 0.59 0.37 0.37 0.27 0.48 0.45 22.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 22/02/21 20/11/20 28/08/20 18/05/20 28/02/20 22/11/19 -
Price 1.78 1.33 0.965 0.84 0.755 1.06 1.05 -
P/RPS 0.40 0.45 0.38 0.38 0.25 0.29 0.28 26.81%
P/EPS 7.53 13.27 17.16 54.37 14.32 11.25 10.49 -19.81%
EY 13.28 7.53 5.83 1.84 6.98 8.89 9.54 24.64%
DY 0.00 5.26 0.00 0.00 0.00 6.23 0.00 -
P/NAPS 0.76 0.59 0.44 0.39 0.34 0.48 0.47 37.72%

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