[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.6%
YoY- 312.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 981,412 883,964 1,017,982 1,033,922 1,105,408 1,177,508 1,048,470 -4.31%
PBT 98,914 45,836 69,450 44,462 42,172 29,188 -27,023 -
Tax -22,378 -10,048 -14,848 -9,694 -10,448 -7,532 5,757 -
NP 76,536 35,788 54,602 34,768 31,724 21,656 -21,266 -
-
NP to SH 76,536 35,788 54,602 34,768 31,724 21,656 -21,266 -
-
Tax Rate 22.62% 21.92% 21.38% 21.80% 24.77% 25.81% - -
Total Cost 904,876 848,176 963,380 999,154 1,073,684 1,155,852 1,069,736 -10.56%
-
Net Worth 777,894 776,879 773,682 744,499 735,521 734,227 728,695 4.45%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 29,614 - - - 11,153 -
Div Payout % - - 54.24% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 777,894 776,879 773,682 744,499 735,521 734,227 728,695 4.45%
NOSH 368,670 368,189 370,183 370,397 371,475 370,821 371,783 -0.55%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.80% 4.05% 5.36% 3.36% 2.87% 1.84% -2.03% -
ROE 9.84% 4.61% 7.06% 4.67% 4.31% 2.95% -2.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 266.20 240.08 274.99 279.14 297.57 317.54 282.01 -3.77%
EPS 20.76 9.72 14.75 9.39 8.54 5.84 -5.72 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 3.00 -
NAPS 2.11 2.11 2.09 2.01 1.98 1.98 1.96 5.04%
Adjusted Per Share Value based on latest NOSH - 368,736
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 265.40 239.05 275.29 279.60 298.93 318.43 283.54 -4.31%
EPS 20.70 9.68 14.77 9.40 8.58 5.86 -5.75 -
DPS 0.00 0.00 8.01 0.00 0.00 0.00 3.02 -
NAPS 2.1036 2.1009 2.0923 2.0133 1.9891 1.9856 1.9706 4.45%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.28 1.38 1.09 0.925 1.02 0.97 1.01 -
P/RPS 0.48 0.57 0.40 0.33 0.34 0.31 0.36 21.16%
P/EPS 6.17 14.20 7.39 9.85 11.94 16.61 -17.66 -
EY 16.22 7.04 13.53 10.15 8.37 6.02 -5.66 -
DY 0.00 0.00 7.34 0.00 0.00 0.00 2.97 -
P/NAPS 0.61 0.65 0.52 0.46 0.52 0.49 0.52 11.23%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 16/05/16 22/02/16 16/11/15 14/08/15 08/05/15 09/02/15 -
Price 1.50 1.43 1.28 1.02 1.00 0.995 1.00 -
P/RPS 0.56 0.60 0.47 0.37 0.34 0.31 0.35 36.83%
P/EPS 7.23 14.71 8.68 10.87 11.71 17.04 -17.48 -
EY 13.84 6.80 11.52 9.20 8.54 5.87 -5.72 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 3.00 -
P/NAPS 0.71 0.68 0.61 0.51 0.51 0.50 0.51 24.70%

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