[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -15.5%
YoY- 203.25%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,949,316 1,820,240 1,474,115 1,255,688 1,480,860 1,663,796 1,080,042 48.39%
PBT 75,064 63,272 114,276 84,656 100,634 120,636 46,572 37.58%
Tax -16,822 -15,064 -28,187 -21,689 -26,114 -33,328 -9,572 45.78%
NP 58,242 48,208 86,089 62,966 74,520 87,308 37,000 35.43%
-
NP to SH 58,242 48,208 86,089 62,966 74,520 87,308 37,000 35.43%
-
Tax Rate 22.41% 23.81% 24.67% 25.62% 25.95% 27.63% 20.55% -
Total Cost 1,891,074 1,772,032 1,388,026 1,192,721 1,406,340 1,576,488 1,043,042 48.84%
-
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 51,702 - - - 25,851 -
Div Payout % - - 60.06% - - - 69.87% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.99% 2.65% 5.84% 5.01% 5.03% 5.25% 3.43% -
ROE 6.65% 5.28% 9.55% 7.32% 8.74% 10.15% 4.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 527.84 492.89 399.16 340.02 400.99 450.53 292.46 48.39%
EPS 15.78 13.04 23.31 17.05 20.18 23.64 10.02 35.47%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 7.00 -
NAPS 2.37 2.47 2.44 2.33 2.31 2.33 2.27 2.92%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 512.98 479.01 387.93 330.44 389.70 437.84 284.22 48.39%
EPS 15.33 12.69 22.66 16.57 19.61 22.98 9.74 35.42%
DPS 0.00 0.00 13.61 0.00 0.00 0.00 6.80 -
NAPS 2.3033 2.4005 2.3713 2.2644 2.245 2.2644 2.2061 2.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.15 1.64 1.24 1.30 1.33 1.43 1.35 -
P/RPS 0.22 0.33 0.31 0.38 0.33 0.32 0.46 -38.92%
P/EPS 7.29 12.56 5.32 7.62 6.59 6.05 13.47 -33.66%
EY 13.71 7.96 18.80 13.12 15.17 16.53 7.42 50.74%
DY 0.00 0.00 11.29 0.00 0.00 0.00 5.19 -
P/NAPS 0.49 0.66 0.51 0.56 0.58 0.61 0.59 -11.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 -
Price 1.19 1.62 1.37 1.27 1.39 1.78 1.33 -
P/RPS 0.23 0.33 0.34 0.37 0.35 0.40 0.45 -36.15%
P/EPS 7.55 12.41 5.88 7.45 6.89 7.53 13.27 -31.40%
EY 13.25 8.06 17.02 13.43 14.52 13.28 7.53 45.90%
DY 0.00 0.00 10.22 0.00 0.00 0.00 5.26 -
P/NAPS 0.50 0.66 0.56 0.55 0.60 0.76 0.59 -10.47%

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